• AHSQ
  • Day 109Game 749
    Buffalo0
    Nashville
    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
Cory Schneider
 
 
 
 
G
32 $6,000,000 * $6,000,000 * UFA - - -
Semyon Varlamov
 
 
 
 
G
30 $5,900,000 UFA - - - -
Tyler Myers
 
 
 
D
 
29 $5,500,000 UFA - - - -
J.T. Miller
C
LW
RW
 
 
25 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA
Alec Martinez
 
 
 
D
 
31 $5,100,000 UFA - - - -
Ian Cole
 
 
 
D
 
29 $5,000,000 * $5,000,000 * UFA - - -
Alexander Wennberg
C
 
 
 
 
24 $4,900,000 $4,900,000 RFA - - -
Vincent Trocheck
C
 
 
 
 
25 $4,750,000 RFA - - - -
Victor Rask
C
 
 
 
 
26 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA -
Michael Stone
 
 
 
D
 
28 $4,000,000 $4,000,000 UFA - - -
Boone Jenner
C
LW
 
 
 
25 $3,750,000 $3,750,000 $3,750,000 $3,750,000 UFA -
Tanner Pearson
 
LW
 
 
 
26 $3,750,000 $3,750,000 $3,750,000 UFA - -
Oliver Bjorkstrand
 
LW
RW
 
 
23 $2,500,000 $2,500,000 RFA - - -
Stefan Noesen
 
 
RW
 
 
25 $1,725,000 RFA - - - -
Michael Chaput
C
LW
 
 
 
26 $1,600,000 $1,600,000 RFA - - -
Juuse Saros
 
 
 
 
G
23 $1,500,000 $1,500,000 RFA - - -
Stefan Matteau
C
LW
 
 
 
24 $1,000,000 RFA - - - -
Tomas Jurco
 
LW
RW
 
 
26 $1,000,000 RFA - - - -
Miikka Salomaki
C
LW
RW
 
 
25 $983,981 RFA - - - -
Ian McCoshen
 
 
 
D
 
24 $971,250 RFA - - - -
Will Butcher
 
 
 
D
 
24 $925,000 RFA - - - -
Nikolai Goldobin
 
LW
RW
 
 
23 $850,000 RFA - - - -
Aaron Irving
 
 
 
D
 
23 $775,000 RFA - - - -
Alex Lintuniemi
 
 
 
D
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $72,380,231 $42,250,000 $16,750,000 $13,000,000 $5,250,000 $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
Casey Desmith
 
 
 
 
G
28 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA -
Mackenzie MacEachern
 
LW
 
 
 
25 $971,250 $971,250 RFA - - -
Dalton Smith
 
LW
 
 
 
27 $942,018 RFA - - - -
Dante Fabbro
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Tage Thompson
C
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - -
Haydn Fleury
 
 
 
D
 
23 $925,000 RFA - - - -
Joseph LaBate
 
LW
 
 
 
26 $897,160 RFA - - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
23 $850,000 $850,000 RFA - - -
Jansen Harkins
C
 
 
 
 
22 $850,000 $850,000 RFA - - -
Linus Lindstrom
C
 
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Filip Ahl
 
LW
RW
 
 
22 $775,000 $775,000 RFA - - -
Anthony Greco
 
LW
RW
 
 
26 $750,750 RFA - - - -
Josh Currie
 
 
RW
 
 
27 $721,875 $721,875 RFA - - -
Sergei Tolchinsky
 
LW
RW
 
 
24 $715,000 RFA - - - -
Simon Stransky
 
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Jordan Sambrook
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Kyle Maksimovich
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Miska Kukkonen
 
 
 
D
 
19 $650,000 $650,000 $650,000 RFA - -
Otto Somppi
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Cameron Askew
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Dante Salituro
C
 
RW
 
 
23 $650,000 $650,000 RFA - - -
Devante Stephens
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
John Marino
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Karel Vejmelka
 
 
 
 
G
23 $650,000 RFA - - - -
Ryan Mantha
 
 
 
D
 
23 $650,000 RFA - - - -
FARM TOTALS $19,723,053 $14,193,125 $7,425,000 $1,500,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Alain Vigneault 58 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6534 154,125  6,422  98% $131  $20,190,375
Level 2: 5478 124,010  5,167  94% $72  $8,928,720
Level 3: 3000 71,917  2,997  100% $47  $3,380,099
Level 4: 3833 89,978  3,749  98% $33  $2,969,274
Level 5: 1155 27,720  1,155  100% $220  $6,098,400
Total Attendance: 467,750  19,490 97% - $47,801,898

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 19,490 (97%)
Average Income per Game $1,991,746
Year to Date Revenue $ 47,801,898
Estimated Revenue $33,859,678
End Year Estimated Revenue $81,661,576
  Expense
Days Remaining 1
Pro Expenses Per Days $389,141
Pro Year To Date Expenses $389,141
Farm Expenses Per Days $106,038
Farm Year To Date Expenses $106,038
Pro Payroll $72,380,231
Estimated Season Expenses $72,875,410

Bank Account
Current Funds $51,525,721
Projected Revenue + $81,661,576
Projected Expenses - $72,875,410
Projected Bank Account $60,311,887
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,380,231
Remaining Cap Space $-980,231