Financial Report

Edmonton 11-4-1 (1st Western)
ORGANIZATION INFO
ArenaRexall Place
Capacity18,347
Ticket Price$75
SALARY COMMITMENT
Year 2021$53,061,500
Year 2022$24,626,500
Year 2023$9,056,500
Year 2024$226,500
EXPENSES
Pro Payroll$51,380,000
Injury Reserve$2,250,000
Effective Caphit$49,130,000
Farm Payroll$1,681,500
Prospect Fees$51,000
Coach$900,000
Games Remaining66
Total Game Expenses$658,689
Projected Expenses$43,473,476
Projected Balance$31,618,171
INCOME
Current Funds$15,914,562
Home Games Remaining33
Avg. Attendance12,097
Avg. Revenue / Game$1,793,245
Projected Revenue$59,177,085
PRO PAYROLL
PLAYER TERM SALARY
Marc-Andre Fleury 1 $8,000,000
Brad Marchand 1 $5,500,000
Leon Draisaitl 1 $5,000,000
Zach Werenski 2 $5,000,000
JT Miller 3 $3,700,000
Darnell Nurse 1 $3,700,000
Claude Giroux 1 $3,000,000
Colton Parayko 1 $3,000,000
Yanni Gourde 2 $2,250,000
Ondrej Palat 2 $2,240,000
Oliver Bjorkstrand 2 $1,750,000
Noah Dobson 3 $1,250,000
Mikko Koskinen 3 $1,240,000
Justin Holl 2 $1,100,000
Zachary Aston-Reese 2 $1,000,000
Spencer Smallman 0 $750,000
Erik Haula 2 $750,000
Paul Stastny 3 $750,000
Tyler Ennis 3 $750,000
Carson Soucy 2 $500,000
Blake Comeau 2 $500,000
Johan Larsson 2 $400,000
FARM PAYROLL
PLAYER TERM SALARY
Carter Rowney 3 $125,000
Oliver Wahlstrom 3 $125,000
Tobias Bjornfot 3 $110,000
Jordan Gross 3 $110,000
Scott Wedgewood 3 $100,000
Logan O'Connor 3 $95,000
Mathieu Olivier 3 $95,000
Logan Shaw 1 $85,000
Trent Frederic 3 $80,000
Cameron Gaunce 1 $75,000
Matthew Highmore 1 $75,000
Connor Ingram 4 $72,500
Anthony Richard 3 $65,000
Andrej Sekera 3 $60,000
Justin Abdelkader 3 $60,000
Carl Dahlstrom 3 $60,000
Mathieu Joseph 4 $55,000
Charles Hudon 4 $55,000
Michal Kempny 3 $55,000
Ty Rattie 4 $44,000
Luke Witkowski 2 $40,000
Martin Marincin 2 $40,000
Last Updated Tuesday, May 24 2022