• AHSQ
  • Day 179Game 1213
    Toronto2
    Ottawa
    Boxscore 0 Likes
  • Day 186Game 1268
    Pittsburgh0
    Ottawa
    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
Johnny Gaudreau
 
LW
 
 
 
25 $6,750,000 RFA - - - -
Jordan Eberle
 
 
RW
 
 
28 $6,000,000 UFA - - - -
Logan Couture
C
 
 
 
 
29 $6,000,000 UFA - - - -
Mikael Backlund
C
 
 
 
 
29 $5,350,000 $5,350,000 UFA - - -
Jeff Carter
C
 
 
 
 
34 $5,273,000 UFA - - - -
Shea Theodore
 
 
 
D
 
24 $5,200,000 $5,200,000 RFA - - -
Deryk Engelland
 
 
 
D
 
37 $5,025,000 * UFA - - - -
Cody Ceci
 
 
 
D
 
25 $4,300,000 RFA - - - -
Brian Dumoulin
 
 
 
D
 
28 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 UFA
Jake Gardiner
 
 
 
D
 
29 $4,050,000 UFA - - - -
Pierre-Edouard Bellemare
C
LW
RW
 
 
34 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
Petr Mrazek
 
 
 
 
G
26 $4,000,000 RFA - - - -
Wayne Simmonds
 
 
RW
 
 
30 $3,975,000 UFA - - - -
Blake Comeau
 
LW
RW
 
 
32 $3,750,000 UFA - - - -
John Gibson
 
 
 
 
G
25 $2,300,000 RFA - - - -
Blake Coleman
C
LW
RW
 
 
27 $1,800,000 $1,800,000 $1,800,000 UFA - -
Derek Ryan
C
 
 
 
 
32 $1,500,000 UFA - - - -
Cedric Paquette
C
LW
 
 
 
25 $1,000,000 RFA - - - -
Thomas Chabot
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Alex Tuch
 
 
RW
 
 
22 $925,000 RFA - - - -
Ales Stezka
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Bonus $650,000 - - - - -
PRO TOTALS $77,523,000 $22,025,000 $9,900,000 $8,100,000 $4,100,000 $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
Korbinian Holzer
 
 
 
D
 
31 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA -
Joel Hanley
 
 
 
D
 
28 $1,500,000 $1,500,000 $1,500,000 UFA - -
Kyle Platzer
C
 
RW
 
 
25 $1,300,000 $1,300,000 $1,300,000 RFA - -
Tommy Cross
 
 
 
D
 
30 $1,300,000 $1,300,000 $1,300,000 UFA - -
Cameron Gaunce
 
 
 
D
 
29 $1,025,000 $1,025,000 $1,025,000 UFA - -
Scott Kosmachuk
 
 
RW
 
 
25 $1,000,000 RFA - - - -
Dalton Thrower
 
 
 
D
 
26 $983,981 RFA - - - -
Kyle Rau
C
LW
 
 
 
27 $946,772 RFA - - - -
Cal Petersen
 
 
 
 
G
25 $925,000 RFA - - - -
Ivan Barbashev
C
LW
 
 
 
24 $925,000 RFA - - - -
Evan Fitzpatrick
 
 
 
 
G
21 $850,000 $850,000 $850,000 RFA - -
Rasmus Andersson
 
 
 
D
 
23 $850,000 $850,000 RFA - - -
Conner Bleackley
C
 
 
 
 
24 $850,000 RFA - - - -
Justin Kirkland
C
LW
 
 
 
24 $850,000 RFA - - - -
Tyrell Goulbourne
 
LW
RW
 
 
25 $795,000 RFA - - - -
Julian Melchiori
 
 
 
D
 
28 $788,288 UFA - - - -
Nicholas Baptiste
 
 
RW
 
 
24 $787,500 RFA - - - -
Filip Hronek
 
 
 
D
 
23 $775,000 $775,000 $775,000 RFA - -
Loik Leveille
 
 
 
D
 
23 $775,000 $775,000 RFA - - -
Conor Garland
 
LW
RW
 
 
23 $775,000 RFA - - - -
Oskar Lindblom
 
LW
 
 
 
23 $775,000 RFA - - - -
Kurtis Gabriel
 
 
RW
 
 
26 $750,750 RFA - - - -
Carter Verhaeghe
C
LW
 
 
 
24 $715,000 $715,000 RFA - - -
Brandon Gignac
C
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Garret Ross
 
LW
 
 
 
27 $698,775 RFA - - - -
Dominic Turgeon
C
 
 
 
 
23 $675,000 RFA - - - -
Connor Bunnaman
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Garrett Pilon
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Patrick Harper
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Joren Van Pottelberghe
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Austin Poganski
 
 
RW
 
 
23 $650,000 RFA - - - -
Michael Amadio
C
 
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $27,716,066 $13,890,000 $10,900,000 $1,500,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Todd McLellan 52 $5,000,000 - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8320 268,561  6,714  81% $125  $33,570,125
Level 2: 5500 179,647  4,491  82% $103  $18,503,641
Level 3: 3600 127,814  3,195  89% $57  $7,285,398
Level 4: 4080 147,852  3,696  91% $44  $6,505,488
Level 5: 2500 76,916  1,923  77% $235  $18,075,260
Total Attendance: 800,790  20,020 83% - $95,402,024

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 20,020 (83%)
Average Income per Game $2,385,051
Year to Date Revenue $ 95,402,024
Estimated Revenue $2,385,051
End Year Estimated Revenue $97,787,075
  Expense
Days Remaining 1
Pro Expenses Per Days $416,790
Pro Year To Date Expenses $416,790
Farm Expenses Per Days $149,011
Farm Year To Date Expenses $149,011
Pro Payroll $77,523,000
Estimated Season Expenses $78,088,801

Bank Account
Current Funds $258,676,200
Projected Revenue + $97,787,075
Projected Expenses - $78,088,801
Projected Bank Account $278,374,474
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,523,000
Remaining Cap Space $-6,123,000