• AHSQ
  • Day 109Game 748
    Vegas5
    Montreal
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Vladimir Tarasenko
 
 
RW
 
 
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA
Erik Karlsson
 
 
 
D
 
28 $6,500,000 UFA - - - -
Sean Monahan
C
 
 
 
 
24 $6,375,000 $6,375,000 $6,375,000 RFA - -
Artemi Panarin
 
LW
 
 
 
27 $6,000,000 UFA - - - -
Ryan Nugent-Hopkins
C
LW
 
 
 
25 $6,000,000 RFA - - - -
Niklas Hjalmarsson
 
 
 
D
 
32 $5,750,000 $5,750,000 UFA - - -
Craig Anderson
 
 
 
 
G
37 $5,388,500 UFA - - - -
Jeff Carter
C
 
 
 
 
34 $5,273,000 UFA - - - -
Craig Smith
 
 
RW
 
 
30 $4,250,000 $4,250,000 UFA - - -
Marian Gaborik
 
LW
RW
 
 
36 $3,816,000 * UFA - - - -
Brandon Manning
 
 
 
D
 
29 $3,025,000 * $3,025,000 * $3,025,000 * $3,025,000 * UFA -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 * $2,900,000 * $2,900,000 * UFA - -
Luke Schenn
 
 
 
D
 
30 $1,750,000 * $1,750,000 * $1,750,000 * $1,750,000 * UFA -
Matthew Grzelcyk
 
 
 
D
 
25 $1,400,000 $1,400,000 RFA - - -
Charles McAvoy
 
 
 
D
 
21 $971,250 RFA - - - -
Jakob Chychrun
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - -
Emile Poirier
 
LW
RW
 
 
24 $892,500 RFA - - - -
Mitchell Mattson
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Philippe Maillet
C
 
 
 
 
26 $715,000 $715,000 RFA - - -
Zane McIntyre
 
 
 
 
G
26 $715,000 RFA - - - -
Derek Barach
C
 
 
 
 
23 $650,000 RFA - - - -
Michael Joly
 
 
RW
 
 
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $66,296,250 $35,440,000 $23,325,000 $12,275,000 $7,500,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Mikko Koskinen
 
 
 
 
G
31 $3,250,000 $3,250,000 $3,250,000 $3,250,000 $3,250,000 UFA
Blake Pietila
 
LW
RW
 
 
26 $1,425,000 RFA - - - -
Byron Froese
C
 
RW
 
 
28 $1,034,249 RFA - - - -
Colin Larkin
C
LW
 
 
 
26 $997,500 RFA - - - -
Jeremy Bracco
 
 
RW
 
 
22 $925,000 $925,000 RFA - - -
Anton Blidh
 
LW
RW
 
 
24 $925,000 RFA - - - -
Brogan Rafferty
 
 
 
D
 
24 $925,000 RFA - - - -
Paul LaDue
 
 
 
D
 
27 $917,831 $917,831 UFA - - -
Dillon Dube
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Maxime Comtois
 
LW
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Filip Gustavsson
 
 
 
 
G
21 $850,000 $850,000 RFA - - -
Zachary Senyshyn
 
 
RW
 
 
22 $850,000 $850,000 RFA - - -
Alexis Vanier
 
 
 
D
 
24 $850,000 RFA - - - -
Brett Pollock
 
LW
RW
 
 
23 $850,000 RFA - - - -
Joe Hicketts
 
 
 
D
 
23 $850,000 RFA - - - -
Spencer Watson
 
 
RW
 
 
23 $850,000 RFA - - - -
Ville Husso
 
 
 
 
G
24 $847,500 RFA - - - -
Marcus Hogberg
 
 
 
 
G
25 $835,000 RFA - - - -
Judd Peterson
C
 
RW
 
 
26 $787,500 $787,500 RFA - - -
Jonathan Dahlen
C
LW
 
 
 
22 $775,000 $775,000 $775,000 RFA - -
Dysin Mayo
 
 
 
D
 
23 $775,000 RFA - - - -
Alex Belzile
C
 
RW
 
 
28 $715,000 $715,000 UFA - - -
Colby Cave
C
 
 
 
 
25 $715,000 $715,000 RFA - - -
Tarmo Reunanen
 
 
 
D
 
22 $700,000 $700,000 $700,000 RFA - -
Linus Nassen
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Ty Ronning
 
 
RW
 
 
22 $650,000 $650,000 $650,000 RFA - -
Chris Martenet
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Colin McDonald
 
 
RW
 
 
35 $650,000 $650,000 UFA - - -
Deven Sideroff
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Jesper Lindgren
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Justin Scott
C
LW
RW
 
 
24 $650,000 $650,000 RFA - - -
FARM TOTALS $27,899,580 $16,735,331 $7,725,000 $3,250,000 $3,250,000 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
John Tortorella 61 $15,500,000 - - - -
COACHING TOTALS $15,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7867 120,709  4,643  59% $201  $24,262,509
Level 2: 6589 101,088  3,888  59% $151  $15,264,288
Level 3: 3600 55,224  2,124  59% $115  $6,350,760
Level 4: 4466 68,510  2,635  59% $79  $5,412,290
Level 5: 1478 28,552  1,098  74% $430  $12,277,360
Total Attendance: 374,083  14,388 60% - $73,102,288

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 14,388 (60%)
Average Income per Game $2,811,626
Year to Date Revenue $ 73,102,288
Estimated Revenue $42,174,397
End Year Estimated Revenue $115,276,685
  Expense
Days Remaining 1
Pro Expenses Per Days $356,431
Pro Year To Date Expenses $356,431
Farm Expenses Per Days $149,998
Farm Year To Date Expenses $149,998
Pro Payroll $66,296,250
Estimated Season Expenses $66,802,679

Bank Account
Current Funds $291,799,159
Projected Revenue + $115,276,685
Projected Expenses - $66,802,679
Projected Bank Account $340,273,165
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $66,296,250
Remaining Cap Space $5,103,750