• AHSQ
  • Day 63Game 429
    Tampa Bay3
    Nashville
    Boxscore 0 Likes
  • Day 67Game 458
    New Jersey0
    Nashville
    Preview 0 Likes
  • Day 70Game 479
    San Jose0
    Nashville
    Preview 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 - - - -
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 $71,380,231 $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
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 - - -
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 - -
Haydn Fleury
 
 
 
D
 
23 $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
 
 
22 $775,000 $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
 
21 $650,000 $650,000 $650,000 RFA - -
Kyle Maksimovich
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Miska Kukkonen
 
 
 
D
 
18 $650,000 $650,000 $650,000 RFA - -
Otto Somppi
C
 
 
 
 
21 $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 - - -
Karel Vejmelka
 
 
 
 
G
23 $650,000 RFA - - - -
Ryan Mantha
 
 
 
D
 
22 $650,000 RFA - - - -
FARM TOTALS $20,723,053 $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 - 16 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6534 103,330  6,458  99% $131  $13,536,230
Level 2: 5478 82,530  5,158  94% $72  $5,942,160
Level 3: 3000 47,917  2,995  100% $47  $2,252,099
Level 4: 3833 59,752  3,735  97% $33  $1,971,816
Level 5: 1155 18,480  1,155  100% $220  $4,065,600
Total Attendance: 312,009  19,501 98% - $31,933,090

Balance Sheet

Income
Home Games Left 25
Average Attendance - % 19,501 (98%)
Average Income per Game $1,995,818
Year to Date Revenue $ 31,933,090
Estimated Revenue $49,895,453
End Year Estimated Revenue $81,828,543
  Expense
Days Remaining 1
Pro Expenses Per Days $383,765
Pro Year To Date Expenses $383,765
Farm Expenses Per Days $111,414
Farm Year To Date Expenses $111,414
Pro Payroll $71,380,231
Estimated Season Expenses $71,875,410

Bank Account
Current Funds $60,014,599
Projected Revenue + $81,828,543
Projected Expenses - $71,875,410
Projected Bank Account $69,967,732
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,380,231
Remaining Cap Space $19,769