• AHSQ
  • Day 38Game 274
    Edmonton1
    Calgary
    Boxscore 0 Likes
  • Day 39Game 133
    Rocket2
    Heat3
    Boxscore 0 Likes
  • Day 41Game 148
    Rampage5
    Heat4
    Boxscore 0 Likes
  • Day 42Game 155
    Heat5
    Thunderbirds3
    Boxscore 0 Likes
  • Day 45Game 175
    Senators3
    Heat2
    Boxscore 0 Likes
  • Day 46Game 185
    Heat
    Condors
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Phil Kessel
 
 
RW
 
 
32 $8,000,000 * UFA - - - -
Cam Fowler
 
 
 
D
 
28 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA -
Josh Bailey
 
LW
RW
 
 
30 $6,500,000 * $6,500,000 * UFA - - -
Ryan Ellis
 
 
 
D
 
28 $6,250,000 UFA - - - -
Braden Holtby
 
 
 
 
G
29 $6,100,000 UFA - - - -
Adam Henrique
C
 
 
 
 
29 $5,825,000 * $5,825,000 * UFA - - -
Tom Wilson
 
 
RW
 
 
24 $5,166,666 $5,166,666 $5,166,666 $5,166,666 UFA -
Brandon Montour
 
 
 
D
 
24 $3,387,500 RFA - - - -
Anthony Mantha
 
LW
RW
 
 
24 $3,300,000 RFA - - - -
Ryan Strome
C
 
RW
 
 
25 $3,100,000 RFA - - - -
Sam Bennett
C
LW
 
 
 
22 $2,550,000 RFA - - - -
Mike Smith
 
 
 
 
G
36 $2,500,000 * UFA - - - -
Andrew Copp
C
LW
 
 
 
24 $2,280,000 $2,280,000 RFA - - -
Noel Acciari
C
 
RW
 
 
28 $1,666,667 * $1,666,667 * $1,666,667 * UFA - -
Jared McCann
C
LW
 
 
 
22 $1,250,000 RFA - - - -
Chris Conner
 
LW
RW
 
 
35 $1,076,000 $1,076,000 UFA - - -
Cale Makar
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - -
Auston Matthews
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Matthew Tkachuk
 
LW
 
 
 
21 $925,000 $925,000 RFA - - -
Vladislav Gavrikov
 
 
 
D
 
23 $925,000 RFA - - - -
Zachary Werenski
 
 
 
D
 
21 $925,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $70,076,833 $31,789,333 $14,258,333 $11,666,666 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Ben Street
C
LW
 
 
 
32 $2,000,000 UFA - - - -
Byron Froese
C
 
RW
 
 
28 $2,000,000 RFA - - - -
Matt Donovan
 
 
 
D
 
29 $1,500,000 $1,500,000 UFA - - -
Matt Lorito
 
LW
RW
 
 
29 $1,450,000 $1,450,000 UFA - - -
Thatcher Demko
 
 
 
 
G
24 $1,050,000 $1,050,000 RFA - - -
Scott Wilson
 
LW
 
 
 
27 $1,050,000 RFA - - - -
Phil Varone
C
LW
RW
 
 
29 $1,000,000 $1,000,000 UFA - - -
Colin Campbell
C
LW
RW
 
 
28 $1,000,000 RFA - - - -
Valentin Zykov
 
LW
RW
 
 
24 $971,250 RFA - - - -
Dylan McIlrath
 
 
 
D
 
27 $950,000 $950,000 RFA - - -
Kyle Criscuolo
C
 
RW
 
 
27 $950,000 $950,000 UFA - - -
Josh Norris
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Carl Dahlstrom
 
 
 
D
 
24 $850,000 $850,000 RFA - - -
Cam Darcy
C
 
 
 
 
26 $850,000 RFA - - - -
Noah Juulsen
 
 
 
D
 
23 $850,000 RFA - - - -
Travis Dermott
 
 
 
D
 
23 $850,000 RFA - - - -
Sean Day
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Tyler Parsons
 
 
 
 
G
22 $775,000 $775,000 RFA - - -
Jeremy Lauzon
 
 
 
D
 
22 $775,000 RFA - - - -
Troy Terry
C
 
RW
 
 
22 $725,000 $725,000 RFA - - -
Logan Nelson
C
 
 
 
 
26 $715,000 $715,000 RFA - - -
Calvin Thurkauf
C
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Corey Tropp
 
 
RW
 
 
30 $700,000 $700,000 UFA - - -
Joseph Woll
 
 
 
 
G
21 $700,000 $700,000 RFA - - -
Riley Stillman
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Casey Fitzgerald
 
 
 
D
 
22 $700,000 RFA - - - -
Jayson Megna
C
 
RW
 
 
30 $700,000 UFA - - - -
Yegor Rykov
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $26,911,250 $14,465,000 $925,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Marc Crawford 59 $6,200,000 - - - -
Jim Montgommery 49 $7,500,000 - - - -
COACHING TOTALS $13,700,000 $0 $0 $0 $0

Attendance

PRO Attendance - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 38,089  4,761  79% $160  $6,094,240
Level 2: 5000 32,052  4,007  80% $100  $3,205,200
Level 3: 2700 18,515  2,314  86% $80  $1,481,200
Level 4: 3300 26,400  3,300  100% $32  $844,800
Level 5: 1000 8,000  1,000  100% $360  $2,880,000
Total Attendance: 123,056  15,382 85% - $16,681,256

Balance Sheet

Income
Home Games Left 20
Average Attendance - % 15,382 (85%)
Average Income per Game $2,085,157
Year to Date Revenue $ 16,681,256
Estimated Revenue $41,703,140
End Year Estimated Revenue $58,384,396
  Expense
Days Remaining 1
Pro Expenses Per Days $604,111
Pro Year To Date Expenses $604,111
Farm Expenses Per Days $228,061
Farm Year To Date Expenses $228,061
Pro Payroll $70,076,833
Estimated Season Expenses $70,909,005

Bank Account
Current Funds $129,352,262
Projected Revenue + $58,384,396
Projected Expenses - $70,909,005
Projected Bank Account $116,827,653
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $70,076,833
Remaining Cap Space $1,323,167