• AHSQ
  • Day 6Game 37
    Carolina4
    Nashville
    Boxscore 0 Likes
  • Day 7Game 46
    Carolina0
    Nashville
    Preview 0 Likes
  • Day 14Game 93
    Chicago
    Nashville
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Semyon Varlamov
 
 
 
 
G
30 $6,100,000 * $6,100,000 * $6,100,000 * UFA - -
Cory Schneider
 
 
 
 
G
32 $6,000,000 UFA - - - -
J.T. Miller
C
LW
RW
 
 
25 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA -
Ian Cole
 
 
 
D
 
29 $5,000,000 UFA - - - -
Alexander Wennberg
C
 
 
 
 
24 $4,900,000 RFA - - - -
Vincent Trocheck
C
 
 
 
 
25 $4,750,000 $4,750,000 $4,750,000 RFA - -
Victor Rask
C
 
 
 
 
26 $4,000,000 $4,000,000 $4,000,000 UFA - -
Michael Stone
 
 
 
D
 
28 $4,000,000 UFA - - - -
Boone Jenner
C
LW
 
 
 
25 $3,750,000 $3,750,000 $3,750,000 UFA - -
Tanner Pearson
 
LW
 
 
 
26 $3,750,000 $3,750,000 RFA - - -
Will Butcher
 
 
 
D
 
24 $3,733,333 $3,733,333 $3,733,333 RFA - -
Oliver Bjorkstrand
 
LW
RW
 
 
23 $2,500,000 RFA - - - -
Stefan Noesen
 
 
RW
 
 
25 $1,725,000 RFA - - - -
Michael Chaput
C
LW
 
 
 
26 $1,600,000 RFA - - - -
Juuse Saros
 
 
 
 
G
23 $1,500,000 RFA - - - -
Matt Irwin
 
 
 
D
 
31 $1,500,000 * UFA - - - -
Stefan Matteau
C
LW
 
 
 
24 $1,000,000 $1,000,000 RFA - - -
Haydn Fleury
 
 
 
D
 
22 $971,250 RFA - - - -
Nikolai Goldobin
 
LW
RW
 
 
23 $900,000 RFA - - - -
Drake Batherson
C
 
RW
 
 
20 $700,000 $700,000 RFA - - -
Christian Folin
 
 
 
D
 
27 $700,000 * RFA - - - -
John Marino
 
 
 
D
 
21 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $59,779,583 $33,033,333 $27,583,333 $5,250,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Casey Desmith
 
 
 
 
G
28 $1,500,000 $1,500,000 $1,500,000 UFA - -
Ian McCoshen
 
 
 
D
 
24 $1,000,000 RFA - - - -
Miikka Salomaki
C
LW
RW
 
 
26 $1,000,000 RFA - - - -
Tomas Jurco
 
LW
RW
 
 
27 $1,000,000 RFA - - - -
Mackenzie MacEachern
 
LW
 
 
 
25 $971,250 RFA - - - -
Joseph LaBate
 
LW
 
 
 
26 $942,018 RFA - - - -
Dante Fabbro
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Tage Thompson
 
LW
RW
 
 
22 $925,000 $925,000 RFA - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
23 $850,000 RFA - - - -
Jansen Harkins
C
 
 
 
 
22 $850,000 RFA - - - -
Anthony Greco
 
LW
RW
 
 
26 $788,288 RFA - - - -
Ostap Safin
 
LW
RW
 
 
20 $775,000 $775,000 $775,000 RFA - -
Linus Lindstrom
C
 
 
 
 
21 $775,000 $775,000 RFA - - -
Filip Ahl
 
LW
RW
 
 
22 $775,000 RFA - - - -
Josh Currie
 
 
RW
 
 
27 $721,875 RFA - - - -
Karel Vejmelka
 
 
 
 
G
23 $715,000 $715,000 RFA - - -
Ryan Mantha
 
 
 
D
 
23 $715,000 RFA - - - -
Alexey Toropchenko
 
 
RW
 
 
20 $700,000 $700,000 $700,000 RFA - -
Jan Drozg
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Jordan Sambrook
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Kyle Maksimovich
 
LW
 
 
 
21 $700,000 $700,000 RFA - - -
Miska Kukkonen
 
 
 
D
 
19 $700,000 $700,000 RFA - - -
Otto Somppi
C
 
 
 
 
21 $700,000 $700,000 RFA - - -
Simon Stransky
 
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Cameron Askew
C
 
RW
 
 
22 $700,000 RFA - - - -
Dante Salituro
C
 
RW
 
 
23 $700,000 RFA - - - -
Devante Stephens
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $22,228,431 $10,515,000 $3,675,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Alain Vigneault 59 $4,000,000 $4,000,000 - - -
COACHING TOTALS $4,000,000 $4,000,000 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6534 18,759  6,253  96% $131  $2,457,429
Level 2: 5478 15,069  5,023  92% $72  $1,084,968
Level 3: 3000 9,000  3,000  100% $47  $423,000
Level 4: 3833 11,314  3,771  98% $33  $373,362
Level 5: 1155 3,465  1,155  100% $220  $762,300
Total Attendance: 57,607  19,202 96% - $5,866,218

Balance Sheet

Income
Home Games Left 25
Average Attendance - % 19,202 (96%)
Average Income per Game $1,955,406
Year to Date Revenue $ 5,866,218
Estimated Revenue $48,885,150
End Year Estimated Revenue $54,751,368
  Expense
Days Remaining 1
Pro Expenses Per Days $515,341
Pro Year To Date Expenses $515,341
Farm Expenses Per Days $188,377
Farm Year To Date Expenses $188,377
Pro Payroll $59,779,583
Estimated Season Expenses $60,483,301

Bank Account
Current Funds $52,016,148
Projected Revenue + $54,751,368
Projected Expenses - $60,483,301
Projected Bank Account $46,284,215
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $59,779,583
Remaining Cap Space $11,620,417