• AHSQ
  • Day 13Game 83
    Minnesota1
    Ottawa
    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
Johnny Gaudreau
 
LW
 
 
 
25 $6,750,000 RFA - - - -
Jordan Eberle
 
 
RW
 
 
28 $6,000,000 UFA - - - -
Logan Couture
C
 
 
 
 
29 $6,000,000 UFA - - - -
Justin Schultz
 
 
 
D
 
29 $5,500,000 $5,500,000 UFA - - -
Mikael Backlund
C
 
 
 
 
29 $5,350,000 $5,350,000 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
Pierre-Edouard Bellemare
C
LW
RW
 
 
34 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
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 - - - -
Scott Wedgewood
 
 
 
 
G
26 $787,500 RFA - - - -
Bonus $650,000 - - - - -
PRO TOTALS $69,837,500 $26,875,000 $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
 
30 $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
 
 
24 $1,300,000 $1,300,000 $1,300,000 RFA - -
Tommy Cross
 
 
 
D
 
29 $1,300,000 $1,300,000 $1,300,000 UFA - -
Cameron Gaunce
 
 
 
D
 
28 $1,025,000 $1,025,000 $1,025,000 UFA - -
Scott Kosmachuk
 
 
RW
 
 
24 $1,000,000 RFA - - - -
Dalton Thrower
 
 
 
D
 
25 $983,981 RFA - - - -
Kyle Rau
C
LW
 
 
 
26 $946,772 RFA - - - -
Cal Petersen
 
 
 
 
G
24 $925,000 RFA - - - -
Ivan Barbashev
C
LW
 
 
 
23 $925,000 RFA - - - -
Evan Fitzpatrick
 
 
 
 
G
20 $850,000 $850,000 $850,000 RFA - -
Rasmus Andersson
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Conner Bleackley
C
 
 
 
 
23 $850,000 RFA - - - -
Justin Kirkland
C
LW
 
 
 
23 $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
 
22 $775,000 $775,000 $775,000 RFA - -
Loik Leveille
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Conor Garland
 
LW
RW
 
 
22 $775,000 RFA - - - -
Oskar Lindblom
 
LW
 
 
 
22 $775,000 RFA - - - -
Kurtis Gabriel
 
 
RW
 
 
25 $750,750 RFA - - - -
Carter Verhaeghe
C
LW
 
 
 
23 $715,000 $715,000 RFA - - -
Brandon Gignac
C
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Garret Ross
 
LW
 
 
 
26 $698,775 RFA - - - -
Dominic Turgeon
C
 
 
 
 
22 $675,000 RFA - - - -
Connor Bunnaman
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Garrett Pilon
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Patrick Harper
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Ales Stezka
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Joren Van Pottelberghe
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Austin Poganski
 
 
RW
 
 
22 $650,000 RFA - - - -
Michael Amadio
C
 
 
 
 
22 $650,000 RFA - - - -
FARM TOTALS $28,366,066 $14,540,000 $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 - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8320 25,165  6,291  76% $120  $3,019,800
Level 2: 5500 20,203  5,051  92% $96  $1,939,488
Level 3: 3600 12,469  3,117  87% $58  $723,202
Level 4: 4080 15,271  3,818  94% $45  $687,195
Level 5: 2500 7,570  1,893  76% $225  $1,703,250
Total Attendance: 80,678  20,170 84% - $9,085,458

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 20,170 (84%)
Average Income per Game $2,271,365
Year to Date Revenue $ 9,085,458
Estimated Revenue $84,040,487
End Year Estimated Revenue $93,125,945
  Expense
Days Remaining 1
Pro Expenses Per Days $375,470
Pro Year To Date Expenses $375,470
Farm Expenses Per Days $152,506
Farm Year To Date Expenses $152,506
Pro Payroll $69,837,500
Estimated Season Expenses $70,365,476

Bank Account
Current Funds $260,309,168
Projected Revenue + $93,125,945
Projected Expenses - $70,365,476
Projected Bank Account $283,069,637
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,837,500
Remaining Cap Space $1,562,500