• AHSQ
  • Day 109Game 751
    Calgary4
    Ottawa
    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
Johnny Gaudreau
 
LW
 
 
 
25 $6,750,000 RFA - - - -
Jordan Eberle
 
 
RW
 
 
28 $6,000,000 UFA - - - -
Logan Couture
C
 
 
 
 
29 $6,000,000 UFA - - - -
Justin Schultz
 
 
 
D
 
29 $5,500,000 $5,500,000 UFA - - -
Mikael Backlund
C
 
 
 
 
29 $5,350,000 $5,350,000 UFA - - -
Shea Theodore
 
 
 
D
 
24 $5,200,000 $5,200,000 RFA - - -
Deryk Engelland
 
 
 
D
 
37 $5,025,000 * UFA - - - -
Cody Ceci
 
 
 
D
 
25 $4,300,000 RFA - - - -
Brian Dumoulin
 
 
 
D
 
28 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 UFA
Pierre-Edouard Bellemare
C
LW
RW
 
 
34 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
Petr Mrazek
 
 
 
 
G
26 $4,000,000 RFA - - - -
Blake Comeau
 
LW
RW
 
 
32 $3,750,000 UFA - - - -
John Gibson
 
 
 
 
G
25 $2,300,000 RFA - - - -
Blake Coleman
C
LW
RW
 
 
27 $1,800,000 $1,800,000 $1,800,000 UFA - -
Derek Ryan
C
 
 
 
 
32 $1,500,000 UFA - - - -
Cedric Paquette
C
LW
 
 
 
25 $1,000,000 RFA - - - -
Thomas Chabot
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Alex Tuch
 
 
RW
 
 
22 $925,000 RFA - - - -
Ivan Barbashev
C
LW
 
 
 
23 $925,000 RFA - - - -
Ales Stezka
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Bonus $4,625,000 - - - - -
PRO TOTALS $74,625,000 $27,525,000 $9,900,000 $8,100,000 $4,100,000 $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
Korbinian Holzer
 
 
 
D
 
31 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA -
Joel Hanley
 
 
 
D
 
28 $1,500,000 $1,500,000 $1,500,000 UFA - -
Kyle Platzer
C
 
RW
 
 
24 $1,300,000 $1,300,000 $1,300,000 RFA - -
Tommy Cross
 
 
 
D
 
30 $1,300,000 $1,300,000 $1,300,000 UFA - -
Cameron Gaunce
 
 
 
D
 
29 $1,025,000 $1,025,000 $1,025,000 UFA - -
Scott Kosmachuk
 
 
RW
 
 
25 $1,000,000 RFA - - - -
Dalton Thrower
 
 
 
D
 
26 $983,981 RFA - - - -
Kyle Rau
C
LW
 
 
 
27 $946,772 RFA - - - -
Cal Petersen
 
 
 
 
G
25 $925,000 RFA - - - -
Evan Fitzpatrick
 
 
 
 
G
21 $850,000 $850,000 $850,000 RFA - -
Rasmus Andersson
 
 
 
D
 
23 $850,000 $850,000 RFA - - -
Conner Bleackley
C
 
 
 
 
23 $850,000 RFA - - - -
Justin Kirkland
C
LW
 
 
 
23 $850,000 RFA - - - -
Tyrell Goulbourne
 
LW
RW
 
 
25 $795,000 RFA - - - -
Julian Melchiori
 
 
 
D
 
28 $788,288 UFA - - - -
Nicholas Baptiste
 
 
RW
 
 
24 $787,500 RFA - - - -
Filip Hronek
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - -
Loik Leveille
 
 
 
D
 
23 $775,000 $775,000 RFA - - -
Conor Garland
 
LW
RW
 
 
23 $775,000 RFA - - - -
Oskar Lindblom
 
LW
 
 
 
23 $775,000 RFA - - - -
Kurtis Gabriel
 
 
RW
 
 
26 $750,750 RFA - - - -
Carter Verhaeghe
C
LW
 
 
 
24 $715,000 $715,000 RFA - - -
Brandon Gignac
C
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Garret Ross
 
LW
 
 
 
27 $698,775 RFA - - - -
Dominic Turgeon
C
 
 
 
 
23 $675,000 RFA - - - -
Connor Bunnaman
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Garrett Pilon
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Patrick Harper
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Joren Van Pottelberghe
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Austin Poganski
 
 
RW
 
 
23 $650,000 RFA - - - -
Michael Amadio
C
 
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $26,791,066 $13,890,000 $10,900,000 $1,500,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Todd McLellan 52 $5,000,000 - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8320 157,421  6,559  79% $125  $19,677,625
Level 2: 5500 114,581  4,774  87% $103  $11,801,843
Level 3: 3600 76,635  3,193  89% $57  $4,368,195
Level 4: 4080 89,470  3,728  91% $44  $3,936,680
Level 5: 2500 46,252  1,927  77% $235  $10,869,220
Total Attendance: 484,359  20,182 84% - $57,122,724

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 20,182 (84%)
Average Income per Game $2,380,114
Year to Date Revenue $ 57,122,724
Estimated Revenue $40,461,930
End Year Estimated Revenue $97,584,654
  Expense
Days Remaining 1
Pro Expenses Per Days $401,210
Pro Year To Date Expenses $401,210
Farm Expenses Per Days $144,038
Farm Year To Date Expenses $144,038
Pro Payroll $74,625,000
Estimated Season Expenses $75,170,248

Bank Account
Current Funds $260,180,890
Projected Revenue + $97,584,654
Projected Expenses - $75,170,248
Projected Bank Account $282,595,296
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $74,625,000
Remaining Cap Space $-3,225,000