Financial Report
Calgary 22-37-3 (12th WEST)ORGANIZATION INFO | |
|---|---|
| Arena | Scotiabank Saddledome |
| Capacity | 19,289 |
| Ticket Price | $35.00 |
SALARY COMMITMENT | |
|---|---|
| Year 2020 | $20,240,000 |
| Year 2021 | $10,790,000 |
| Year 2022 | $9,650,000 |
| Year 2023 | $7,550,000 |
EXPENSES | |
|---|---|
| Pro Payroll | $20,200,000 |
| Injury Reserve | $0 |
| Effective Caphit | $20,200,000 |
| Farm Payroll | $40,000 |
| Prospect Fees | $78,000 |
| Coach | $400,000 |
| Games Remaining | 20 |
| Total Game Expenses | $252,659 |
| Projected Expenses | $5,053,171 |
| Projected Balance | $15,218,570 |
INCOME | |
|---|---|
| Current Funds | $12,549,165 |
| Home Games Remaining | 9 |
| Avg. Attendance | 12,288 |
| Avg. Revenue / Game | 858,064$ |
| Projected Revenue | 7,722,576$ |
PRO PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Kris Russell | 1 | $1,750,000 |
| Filip Zadina | 4 | $1,250,000 |
| Josh Norris | 4 | $1,250,000 |
| Andrew Peeke | 4 | $1,100,000 |
| Kailer Yamamoto | 3 | $1,100,000 |
| Julien Gauthier | 4 | $1,100,000 |
| Ryan Lindgren | 3 | $1,000,000 |
| Steven Lorentz | 4 | $1,000,000 |
| Nolan Patrick | 1 | $1,000,000 |
| Libor Hajek | 4 | $950,000 |
| Jesper Boqvist | 4 | $900,000 |
| Adam Gaudette | 1 | $750,000 |
| Kyle Wood | 1 | $750,000 |
| Rushan Rafikov | 1 | $750,000 |
| Ben Thomas | 1 | $750,000 |
| Blake Siebenaler | 1 | $750,000 |
| Anders Lindback | 2 | $700,000 |
| Chase Priskie | 1 | $650,000 |
| Yegor Korshkov | 1 | $650,000 |
| Mikey Eyssimont | 1 | $650,000 |
| Matt Moulson | 1 | $500,000 |
| Dale Weise | 1 | $500,000 |
| Jonathan Ericsson | 0 | $500,000 |
| CJ Motte | 2 | $400,000 |
FARM PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Sam Perhonen | 2 | $40,000 |