• AHSQ
  • Day 9Game 53
    Washington2
    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 - - -
Tomas Jurco
 
LW
RW
 
 
26 $1,000,000 RFA - - - -
Miikka Salomaki
C
LW
RW
 
 
25 $983,981 RFA - - - -
Haydn Fleury
 
 
 
D
 
22 $925,000 RFA - - - -
Will Butcher
 
 
 
D
 
24 $925,000 RFA - - - -
Nikolai Goldobin
 
LW
RW
 
 
23 $850,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $69,908,981 $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
27 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA -
Stefan Matteau
C
LW
 
 
 
24 $1,000,000 RFA - - - -
Mackenzie MacEachern
 
LW
 
 
 
25 $971,250 $971,250 RFA - - -
Ian McCoshen
 
 
 
D
 
24 $971,250 RFA - - - -
Dalton Smith
 
LW
 
 
 
26 $942,018 RFA - - - -
Dante Fabbro
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - -
Tage Thompson
C
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Joseph LaBate
 
LW
 
 
 
25 $897,160 RFA - - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
22 $850,000 $850,000 RFA - - -
Jansen Harkins
C
 
 
 
 
21 $850,000 $850,000 RFA - - -
Linus Lindstrom
C
 
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Filip Ahl
 
LW
RW
 
 
21 $775,000 $775,000 RFA - - -
Aaron Irving
 
 
 
D
 
23 $775,000 RFA - - - -
Anthony Greco
 
LW
RW
 
 
25 $750,750 RFA - - - -
Josh Currie
 
 
RW
 
 
26 $721,875 $721,875 RFA - - -
Sergei Tolchinsky
 
LW
RW
 
 
24 $715,000 RFA - - - -
Simon Stransky
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Jordan Sambrook
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Kyle Maksimovich
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Otto Somppi
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Cameron Askew
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Dante Salituro
C
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Devante Stephens
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
John Marino
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Alex Lintuniemi
 
 
 
D
 
23 $650,000 RFA - - - -
Karel Vejmelka
 
 
 
 
G
23 $650,000 RFA - - - -
Ryan Mantha
 
 
 
D
 
22 $650,000 RFA - - - -
FARM TOTALS $21,544,303 $13,543,125 $6,775,000 $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 - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6534 26,136  6,534  100% $131  $3,423,816
Level 2: 5478 20,224  5,056  92% $72  $1,456,128
Level 3: 3000 12,000  3,000  100% $47  $564,000
Level 4: 3833 15,087  3,772  98% $33  $497,871
Level 5: 1155 4,620  1,155  100% $220  $1,016,400
Total Attendance: 78,067  19,517 98% - $8,001,947

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 19,517 (98%)
Average Income per Game $2,000,487
Year to Date Revenue $ 8,001,947
Estimated Revenue $74,018,010
End Year Estimated Revenue $82,019,957
  Expense
Days Remaining 1
Pro Expenses Per Days $375,855
Pro Year To Date Expenses $375,855
Farm Expenses Per Days $115,830
Farm Year To Date Expenses $115,830
Pro Payroll $69,908,981
Estimated Season Expenses $70,400,666

Bank Account
Current Funds $61,025,109
Projected Revenue + $82,019,957
Projected Expenses - $70,400,666
Projected Bank Account $72,644,400
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,908,981
Remaining Cap Space $1,491,019