• AHSQ
  • Day 64Game 434
    Ottawa4
    Edmonton
    Boxscore 0 Likes
  • Day 66Game 448
    Los Angeles0
    Edmonton
    Preview 0 Likes
  • Day 68Game 464
    Buffalo0
    Edmonton
    Preview 0 Likes
  • Day 70Game 475
    Carolina0
    Edmonton
    Preview 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 - - - -
Chris Wagner
C
 
RW
 
 
27 $1,250,000 $1,250,000 UFA - - -
Derrick Pouliot
 
 
 
D
 
24 $1,100,000 RFA - - - -
Jacob De La Rose
C
LW
 
 
 
23 $900,000 $900,000 RFA - - -
Darren Archibald
 
LW
RW
 
 
28 $855,000 UFA - - - -
Brayden Point
C
 
 
 
 
22 $850,000 RFA - - - -
Lawrence Pilut
 
 
 
D
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $78,213,333 $53,358,333 $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
 
 
 
26 $1,000,000 RFA - - - -
Robby Fabbri
C
 
 
 
 
22 $971,250 RFA - - - -
Henrik Samuelsson
C
LW
RW
 
 
25 $937,125 RFA - - - -
Jani Hakanpaa
 
 
 
D
 
26 $850,000 $850,000 RFA - - -
John Gilmour
 
 
 
D
 
25 $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
 
 
24 $787,500 $787,500 RFA - - -
Maxime Lagace
 
 
 
 
G
26 $750,750 RFA - - - -
Chase Perry
 
 
 
 
G
23 $715,000 $715,000 RFA - - -
Justin Dowling
C
 
 
 
 
29 $704,550 UFA - - - -
Michael Houser
 
 
 
 
G
26 $698,775 RFA - - - -
Beck Malenstyn
 
 
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Joseph Raaymakers
 
 
 
 
G
20 $650,000 $650,000 $650,000 RFA - -
Markus Nurmi
 
LW
RW
 
 
20 $650,000 $650,000 $650,000 RFA - -
Pavel Karnaukhov
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Sergey Zborovskiy
 
 
 
D
 
21 $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
 
 
35 $650,000 UFA - - - -
Wilhelm Westlund
 
 
 
D
 
23 $650,000 RFA - - - -
FARM TOTALS $19,464,738 $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 - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8780 49,638  3,818  43% $221  $10,969,998
Level 2: 3120 34,473  2,652  85% $166  $5,722,518
Level 3: 3600 20,660  1,589  44% $127  $2,623,820
Level 4: 4080 22,822  1,756  43% $87  $1,985,514
Level 5: 4420 21,840  1,680  38% $473  $10,330,320
Total Attendance: 149,433  11,495 48% - $36,376,995

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 11,495 (48%)
Average Income per Game $2,798,230
Year to Date Revenue $ 36,376,995
Estimated Revenue $78,350,451
End Year Estimated Revenue $114,727,446
  Expense
Days Remaining 1
Pro Expenses Per Days $420,502
Pro Year To Date Expenses $420,502
Farm Expenses Per Days $94,676
Farm Year To Date Expenses $94,676
Pro Payroll $78,213,333
Estimated Season Expenses $78,728,511

Bank Account
Current Funds $133,641,176
Projected Revenue + $114,727,446
Projected Expenses - $78,728,511
Projected Bank Account $169,640,111
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,213,333
Remaining Cap Space $-6,813,333