Financial Report

Calgary 3-11-2 (15th Western)
ORGANIZATION INFO
ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$40
SALARY COMMITMENT
Year 2021$23,760,000
Year 2022$19,660,000
Year 2023$14,960,000
Year 2024$3,130,000
EXPENSES
Pro Payroll$23,200,000
Injury Reserve$1,000,000
Effective Caphit$22,200,000
Farm Payroll$560,000
Prospect Fees$97,500
Coach$400,000
Games Remaining66
Total Game Expenses$295,823
Projected Expenses$19,524,329
Projected Balance$14,759,532
INCOME
Current Funds$8,201,420
Home Games Remaining33
Avg. Attendance9,957
Avg. Revenue / Game$790,377
Projected Revenue$26,082,441
PRO PAYROLL
PLAYER TERM SALARY
Kris Russell 1 $3,000,000
Adam Gaudette 3 $1,500,000
Nolan Patrick 3 $1,500,000
Filip Zadina 3 $1,250,000
Josh Norris 3 $1,250,000
Jake Oettinger 4 $1,250,000
Andrew Peeke 3 $1,100,000
Kailer Yamamoto 2 $1,100,000
Julien Gauthier 3 $1,100,000
Ryan Lindgren 2 $1,000,000
Alex Newhook 4 $1,000,000
Steven Lorentz 3 $1,000,000
Kyle Wood 2 $1,000,000
Adam Lowry 2 $1,000,000
Libor Hajek 3 $950,000
Morgan Frost 4 $800,000
Anders Lindback 1 $700,000
Rushan Rafikov 3 $700,000
Mikey Eyssimont 2 $600,000
Nathan Gerbe 3 $500,000
Kyle Beach 3 $500,000
CJ Motte 1 $400,000
FARM PAYROLL
PLAYER TERM SALARY
Jesper Boqvist 3 $90,000
Logan Brown 4 $80,000
Chase Priskie 3 $60,000
Dale Weise 3 $60,000
Ben Thomas 3 $60,000
Blake Siebenaler 3 $60,000
Yegor Korshkov 3 $50,000
Tomas Jurco 3 $50,000
Darren Archibald 3 $50,000
Last Updated Tuesday, May 24 2022