• AHSQ
  • Day 109Game 746
    Arizona0
    Edmonton
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Tuukka Rask
 
 
 
 
G
31 $7,000,000 $7,000,000 UFA - - -
Nicklas Backstrom
C
 
 
 
 
31 $6,700,000 UFA - - - -
Ilya Kovalchuk
 
LW
 
 
 
35 $6,250,000 $6,250,000 UFA - - -
Taylor Hall
 
LW
 
 
 
27 $6,000,000 UFA - - - -
Cam Atkinson
 
 
RW
 
 
30 $5,875,000 $5,875,000 $5,875,000 UFA - -
Dougie Hamilton
 
 
 
D
 
25 $5,750,000 $5,750,000 $5,750,000 UFA - -
Mikael Granlund
C
LW
RW
 
 
26 $5,750,000 $5,750,000 UFA - - -
Colton Parayko
 
 
 
D
 
25 $5,500,000 RFA - - - -
Erik Johnson
 
 
 
D
 
30 $4,875,000 $4,875,000 UFA - - -
Cody Eakin
C
 
 
 
 
27 $3,850,000 $3,850,000 UFA - - -
Jay Beagle
C
 
RW
 
 
33 $3,800,000 $3,800,000 UFA - - -
Philipp Grubauer
 
 
 
 
G
27 $3,333,333 $3,333,333 $3,333,333 UFA - -
Derek Forbort
 
 
 
D
 
27 $2,525,000 $2,525,000 UFA - - -
Radek Faksa
C
 
 
 
 
24 $2,200,000 $2,200,000 RFA - - -
Jake McCabe
 
 
 
D
 
25 $1,600,000 RFA - - - -
Zemgus Girgensons
C
LW
 
 
 
25 $1,600,000 RFA - - - -
Brian Gibbons
C
LW
RW
 
 
30 $1,170,000 UFA - - - -
Brandon Tanev
 
LW
RW
 
 
27 $1,150,000 UFA - - - -
Derrick Pouliot
 
 
 
D
 
24 $1,100,000 RFA - - - -
Jacob De La Rose
C
LW
 
 
 
23 $900,000 $900,000 RFA - - -
Brayden Point
C
 
 
 
 
22 $850,000 RFA - - - -
Lawrence Pilut
 
 
 
D
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $78,428,333 $52,108,333 $14,958,333 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Steve Oleksy
 
 
 
D
 
33 $1,855,000 $1,855,000 $1,855,000 $1,855,000 UFA -
Greg McKegg
C
LW
 
 
 
27 $1,000,000 RFA - - - -
Robby Fabbri
C
 
 
 
 
23 $971,250 RFA - - - -
Henrik Samuelsson
C
LW
RW
 
 
25 $937,125 RFA - - - -
Darren Archibald
 
LW
RW
 
 
29 $855,000 UFA - - - -
Jani Hakanpaa
 
 
 
D
 
27 $850,000 $850,000 RFA - - -
John Gilmour
 
 
 
D
 
26 $819,000 RFA - - - -
Seth Griffith
C
LW
RW
 
 
26 $788,288 $788,288 RFA - - -
Josh Kestner
 
 
RW
 
 
26 $787,500 $787,500 RFA - - -
Scott Pooley
 
 
RW
 
 
25 $787,500 $787,500 RFA - - -
Maxime Lagace
 
 
 
 
G
26 $750,750 RFA - - - -
Chase Perry
 
 
 
 
G
23 $715,000 $715,000 RFA - - -
Justin Dowling
C
 
 
 
 
30 $704,550 UFA - - - -
Michael Houser
 
 
 
 
G
27 $698,775 RFA - - - -
Beck Malenstyn
 
 
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Joseph Raaymakers
 
 
 
 
G
21 $650,000 $650,000 $650,000 RFA - -
Markus Nurmi
 
LW
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Pavel Karnaukhov
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Sergey Zborovskiy
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Alexandre Goulet
C
LW
 
 
 
23 $650,000 RFA - - - -
Dillon Simpson
 
 
 
D
 
26 $650,000 RFA - - - -
Eric Knodel
 
 
 
D
 
29 $650,000 UFA - - - -
Michael Sdao
 
 
 
D
 
30 $650,000 UFA - - - -
Mitchell Wheaton
 
 
 
D
 
24 $650,000 RFA - - - -
Patrick Eaves
 
LW
RW
 
 
36 $650,000 UFA - - - -
Wilhelm Westlund
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $20,319,738 $9,033,288 $3,805,000 $1,855,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Gerard Gallant 56 $5,600,000 $5,600,000 $5,600,000 - -
COACHING TOTALS $5,600,000 $5,600,000 $5,600,000 $0 $0

Attendance

PRO Attendance - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8780 86,352  3,754  43% $221  $19,083,792
Level 2: 3120 60,064  2,611  84% $166  $9,970,624
Level 3: 3600 36,063  1,568  44% $127  $4,580,001
Level 4: 4080 39,809  1,731  42% $87  $3,463,383
Level 5: 4420 38,640  1,680  38% $473  $18,276,720
Total Attendance: 260,928  11,345 47% - $63,680,697

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 11,345 (47%)
Average Income per Game $2,768,726
Year to Date Revenue $ 63,680,697
Estimated Revenue $49,837,067
End Year Estimated Revenue $113,517,764
  Expense
Days Remaining 1
Pro Expenses Per Days $421,658
Pro Year To Date Expenses $421,658
Farm Expenses Per Days $95,778
Farm Year To Date Expenses $95,778
Pro Payroll $78,428,333
Estimated Season Expenses $78,945,769

Bank Account
Current Funds $136,602,142
Projected Revenue + $113,517,764
Projected Expenses - $78,945,769
Projected Bank Account $171,174,137
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,428,333
Remaining Cap Space $-7,028,333