• AHSQ
  • Day 65Game 441
    Buffalo2
    Calgary
    Boxscore 0 Likes
  • Day 67Game 454
    Los Angeles0
    Calgary
    Preview 0 Likes
  • Day 72Game 490
    Toronto0
    Calgary
    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
Brent Seabrook
 
 
 
D
 
33 $10,076,076 * UFA - - - -
Joe Thornton
C
 
 
 
 
40 $9,360,000 * UFA - - - -
Travis Hamonic
 
 
 
D
 
28 $7,176,076 * UFA - - - -
Braydon Coburn
 
 
 
D
 
33 $7,076,000 * UFA - - - -
Braden Holtby
 
 
 
 
G
29 $6,100,000 $6,100,000 UFA - - -
Alexander Steen
 
LW
RW
 
 
35 $5,800,000 UFA - - - -
Tom Wilson
 
 
RW
 
 
24 $5,166,666 $5,166,666 $5,166,666 $5,166,666 $5,166,666 UFA
Luca Sbisa
 
 
 
D
 
28 $4,680,000 * UFA - - - -
Anthony Mantha
 
LW
RW
 
 
24 $3,300,000 $3,300,000 RFA - - -
Ryan Strome
C
 
RW
 
 
25 $3,100,000 $3,100,000 RFA - - -
Kris Newbury
C
LW
 
 
 
36 $3,000,000 * $3,000,000 * UFA - - -
James Reimer
 
 
 
 
G
30 $3,000,000 UFA - - - -
Josh Anderson
 
 
RW
 
 
24 $1,850,000 $1,850,000 RFA - - -
Brandon Tanev
 
LW
RW
 
 
27 $1,150,000 UFA - - - -
Chris Conner
 
LW
RW
 
 
35 $1,076,000 * $1,076,000 * $1,076,000 * UFA - -
Auston Matthews
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Matthew Tkachuk
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Zachary Werenski
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Jared McCann
C
LW
 
 
 
22 $925,000 RFA - - - -
Sam Bennett
C
LW
 
 
 
22 $925,000 RFA - - - -
Travis Dermott
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Corey Tropp
 
 
RW
 
 
29 $698,775 * $698,775 * $698,775 * UFA - -
Bonus - - - - - -
PRO TOTALS $78,084,593 $27,916,441 $8,791,441 $5,166,666 $5,166,666 $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
Trevor Smith
C
LW
 
 
 
34 $3,000,000 $3,000,000 UFA - - -
Colin Jacobs
C
 
RW
 
 
25 $3,000,000 RFA - - - -
Justin Vaive
 
LW
 
 
 
30 $3,000,000 UFA - - - -
Luke Gazdic
 
LW
 
 
 
29 $3,000,000 UFA - - - -
Matt Lorito
 
LW
RW
 
 
29 $1,450,000 $1,450,000 $1,450,000 UFA - -
Scott Wilson
C
LW
 
 
 
26 $1,050,000 $1,050,000 RFA - - -
Ben Holmstrom
C
 
 
 
 
32 $1,000,000 $1,000,000 UFA - - -
Colin Campbell
C
LW
RW
 
 
27 $1,000,000 $1,000,000 UFA - - -
Valentin Zykov
 
LW
RW
 
 
23 $971,250 $971,250 RFA - - -
Thatcher Demko
 
 
 
 
G
24 $925,000 RFA - - - -
Carl Dahlstrom
 
 
 
D
 
23 $850,000 $850,000 $850,000 RFA - -
Ben Sexton
C
 
RW
 
 
28 $850,000 $850,000 UFA - - -
Cam Darcy
C
 
RW
 
 
25 $850,000 $850,000 RFA - - -
John McCarthy
C
LW
 
 
 
33 $850,000 $850,000 UFA - - -
Noah Juulsen
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Taylor Leier
 
LW
 
 
 
24 $846,886 RFA - - - -
Brendan Woods
C
LW
 
 
 
27 $839,279 RFA - - - -
Dillon Heatherington
 
 
 
D
 
24 $813,750 RFA - - - -
Philippe Desrosiers
 
 
 
 
G
23 $813,750 RFA - - - -
Sean Day
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Tyler Parsons
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - -
Jeremy Lauzon
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Joseph Woll
 
 
 
 
G
20 $700,000 $700,000 $700,000 RFA - -
Casey Fitzgerald
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Riley Stillman
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Yegor Rykov
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Logan Nelson
C
 
 
 
 
26 $650,000 RFA - - - -
Vladislav Gavrikov
 
 
 
D
 
23 $650,000 RFA - - - -
FARM TOTALS $32,284,915 $17,746,250 $5,200,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jim Montgommery 49 $7,500,000 - - - -
Jim Montgomery 50 $7,500,000 - - - -
COACHING TOTALS $15,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 67,555  5,197  87% $160  $10,808,800
Level 2: 5000 63,395  4,877  98% $100  $6,339,500
Level 3: 2700 31,353  2,412  89% $80  $2,508,240
Level 4: 3300 42,900  3,300  100% $32  $1,372,800
Level 5: 1000 13,000  1,000  100% $360  $4,680,000
Total Attendance: 218,203  16,785 93% - $29,565,741

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 16,785 (93%)
Average Income per Game $2,274,288
Year to Date Revenue $ 29,565,741
Estimated Revenue $63,680,058
End Year Estimated Revenue $93,245,799
  Expense
Days Remaining 1
Pro Expenses Per Days $419,810
Pro Year To Date Expenses $419,810
Farm Expenses Per Days $173,575
Farm Year To Date Expenses $173,575
Pro Payroll $78,084,593
Estimated Season Expenses $78,677,978

Bank Account
Current Funds $165,185,463
Projected Revenue + $93,245,799
Projected Expenses - $78,677,978
Projected Bank Account $179,753,284
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,084,593
Remaining Cap Space $-6,684,593