• AHSQ
  • Day 184Game 1212
    Vancouver2
    Calgary
    Boxscore 0 Likes
  • Day 186Game 1120
    Heat1
    Gulls5
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21
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 - - -
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 - - -
Trevor Smith
C
LW
 
 
 
33 $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 - - -
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 - - - -
Noah Juulsen
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Travis Dermott
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Corey Tropp
 
 
RW
 
 
29 $698,775 * $698,775 * $698,775 * UFA - -
Bonus - - - - - -
PRO TOTALS $40,846,032 $31,766,441 $8,791,441 $5,166,666 $5,166,666 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21
Colin Jacobs
C
 
RW
 
 
22 $3,000,000 RFA - - - -
Justin Vaive
 
LW
 
 
 
26 $3,000,000 UFA - - - -
Luke Gazdic
 
LW
 
 
 
26 $3,000,000 UFA - - - -
Matt Lorito
 
LW
RW
 
 
25 $1,450,000 $1,450,000 $1,450,000 UFA - -
Scott Wilson
C
LW
 
 
 
23 $1,050,000 $1,050,000 RFA - - -
Ben Holmstrom
C
 
 
 
 
28 $1,000,000 $1,000,000 UFA - - -
Colin Campbell
C
LW
RW
 
 
24 $1,000,000 $1,000,000 UFA - - -
Valentin Zykov
 
LW
RW
 
 
20 $971,250 $971,250 RFA - - -
Thatcher Demko
 
 
 
 
G
20 $925,000 RFA - - - -
Carl Dahlstrom
 
 
 
D
 
20 $850,000 $850,000 $850,000 RFA - -
Ben Sexton
C
 
RW
 
 
24 $850,000 $850,000 UFA - - -
Cam Darcy
C
 
RW
 
 
21 $850,000 $850,000 RFA - - -
John McCarthy
C
LW
 
 
 
29 $850,000 $850,000 UFA - - -
Taylor Leier
 
LW
 
 
 
21 $846,886 RFA - - - -
Brendan Woods
C
LW
 
 
 
23 $839,279 RFA - - - -
Dillon Heatherington
 
 
 
D
 
20 $813,750 RFA - - - -
Philippe Desrosiers
 
 
 
 
G
20 $813,750 RFA - - - -
Sean Day
 
 
 
D
 
17 $775,000 $775,000 $775,000 RFA - -
Tyler Parsons
 
 
 
 
G
18 $775,000 $775,000 $775,000 RFA - -
Jeremy Lauzon
 
 
 
D
 
18 $775,000 $775,000 RFA - - -
Joseph Woll
 
 
 
 
G
17 $700,000 $700,000 $700,000 RFA - -
Casey Fitzgerald
 
 
 
D
 
18 $700,000 $700,000 RFA - - -
Riley Stillman
 
 
 
D
 
17 $650,000 $650,000 $650,000 RFA - -
Yegor Rykov
 
 
 
D
 
18 $650,000 $650,000 RFA - - -
Logan Nelson
C
 
 
 
 
22 $650,000 RFA - - - -
Vladislav Gavrikov
 
 
 
D
 
20 $650,000 RFA - - - -
FARM TOTALS $28,434,915 $13,896,250 $5,200,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2015-16 2016-17 2017-18 2018-19 2019-20 2020-20
Jim Montgommery 49 $7,500,000 - - - -
Jim Montgomery 50 $7,500,000 - - - -
COACHING TOTALS $15,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 225,506  5,500  92% $145  $32,698,370
Level 2: 5000 201,081  4,904  98% $90  $18,097,290
Level 3: 2700 90,254  2,201  82% $85  $7,671,590
Level 4: 3300 135,300  3,300  100% $24  $3,247,200
Level 5: 1000 41,000  1,000  100% $300  $12,300,000
Total Attendance: 693,141  16,906 94% - $89,101,177

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 16,906 (94%)
Average Income per Game $2,173,199
Year to Date Revenue $ 89,101,177
Estimated Revenue $0
End Year Estimated Revenue $89,101,177
  Expense
Days Remaining 1
Pro Expenses Per Days $219,602
Pro Year To Date Expenses $219,602
Farm Expenses Per Days $84,256
Farm Year To Date Expenses $84,256
Pro Payroll $40,846,032
Estimated Season Expenses $41,149,890

Bank Account
Current Funds $137,479,351
Projected Revenue + $89,101,177
Projected Expenses - $41,149,890
Projected Bank Account $185,430,638
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $40,846,032
Remaining Cap Space $30,553,968