• AHSQ
  • Day 18Game 113
    Ottawa4
    Arizona
    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
Claude Giroux
C
LW
 
 
 
30 $8,275,000 UFA - - - -
Alex Pietrangelo
 
 
 
D
 
28 $6,500,000 $6,500,000 UFA - - -
Jordan Staal
C
 
 
 
 
30 $6,000,000 $6,000,000 UFA - - -
T.J. Oshie
 
 
RW
 
 
32 $5,750,000 UFA - - - -
Mike Smith
 
 
 
 
G
36 $5,700,000 * UFA - - - -
Nick Leddy
 
 
 
D
 
27 $5,500,000 $5,500,000 UFA - - -
Jacob Trouba
 
 
 
D
 
24 $5,500,000 RFA - - - -
Kris Russell
 
 
 
D
 
32 $5,200,000 $5,200,000 UFA - - -
Gustav Nyquist
 
LW
RW
 
 
30 $4,750,000 UFA - - - -
Marcus Johansson
C
LW
RW
 
 
29 $4,583,333 UFA - - - -
Petr Mrazek
 
 
 
 
G
26 $4,000,000 RFA - - - -
Andre Burakovsky
 
LW
RW
 
 
23 $3,000,000 RFA - - - -
Chris Terry
 
LW
RW
 
 
29 $1,150,000 UFA - - - -
Tyler Pitlick
C
 
RW
 
 
28 $1,000,000 $1,000,000 UFA - - -
Joel Eriksson Ek
C
LW
RW
 
 
21 $925,000 $925,000 RFA - - -
Jake Virtanen
 
 
RW
 
 
22 $925,000 RFA - - - -
Kevin Fiala
 
LW
RW
 
 
22 $925,000 RFA - - - -
Nick Jensen
 
 
 
D
 
28 $812,500 UFA - - - -
Kevin Gravel
 
 
 
D
 
27 $735,919 RFA - - - -
Oskar Sundqvist
C
 
RW
 
 
24 $708,750 RFA - - - -
Bonus - - - - - -
PRO TOTALS $71,940,502 $25,125,000 $0 $0 $0 $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
Mike Condon
 
 
 
 
G
28 $2,400,000 $2,400,000 UFA - - -
Brian Lashoff
 
 
 
D
 
28 $992,000 UFA - - - -
Griffin Reinhart
 
 
 
D
 
24 $971,250 RFA - - - -
Hunter Shinkaruk
C
LW
RW
 
 
24 $971,250 RFA - - - -
Kerby Rychel
 
LW
 
 
 
25 $971,250 RFA - - - -
Jake Bean
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Brent Moran
 
 
 
 
G
23 $892,500 $892,500 RFA - - -
Hudson Fasching
 
 
RW
 
 
23 $874,125 RFA - - - -
Robin Kovacs
 
LW
RW
 
 
22 $850,000 $850,000 RFA - - -
Turner Elson
C
LW
 
 
 
26 $825,000 $825,000 RFA - - -
Marko Dano
C
LW
RW
 
 
24 $813,750 RFA - - - -
Ethan Prow
 
 
 
D
 
26 $792,750 RFA - - - -
Gerry Fitzgerald
C
 
 
 
 
25 $787,500 $787,500 RFA - - -
Ryan Scarfo
C
 
 
 
 
25 $787,500 $787,500 RFA - - -
Jack Kopacka
 
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Tim Gettinger
 
LW
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Erik Foley
 
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Nikita Jevpalovs
 
LW
RW
 
 
25 $775,000 RFA - - - -
Erik Burgdoerfer
 
 
 
D
 
30 $750,000 UFA - - - -
Jake Paterson
 
 
 
 
G
25 $750,000 RFA - - - -
Kevin Czuczman
 
 
 
D
 
28 $700,000 RFA - - - -
Kevin Lynch
C
 
 
 
 
27 $700,000 RFA - - - -
Matthew Ford
 
 
RW
 
 
35 $700,000 UFA - - - -
Michael Paliotta
 
 
 
D
 
26 $700,000 RFA - - - -
Jack Sadek
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Ben Street
C
LW
 
 
 
31 $650,000 UFA - - - -
Jordan Henry
 
 
 
D
 
32 $650,000 UFA - - - -
FARM TOTALS $23,203,875 $10,442,500 $2,475,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Joel Quenneville 61 $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: 6000 24,000  6,000  100% $140  $3,360,000
Level 2: 5000 19,943  4,986  100% $90  $1,794,870
Level 3: 2700 10,800  2,700  100% $70  $756,000
Level 4: 3300 11,610  2,903  88% $50  $580,500
Level 5: 1000 4,000  1,000  100% $290  $1,160,000
Total Attendance: 70,353  17,588 98% - $8,799,075

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 17,588 (98%)
Average Income per Game $2,199,769
Year to Date Revenue $ 8,799,075
Estimated Revenue $81,391,444
End Year Estimated Revenue $90,190,519
  Expense
Days Remaining 1
Pro Expenses Per Days $386,777
Pro Year To Date Expenses $386,777
Farm Expenses Per Days $124,752
Farm Year To Date Expenses $124,752
Pro Payroll $71,940,502
Estimated Season Expenses $72,452,031

Bank Account
Current Funds $131,705,333
Projected Revenue + $90,190,519
Projected Expenses - $72,452,031
Projected Bank Account $149,443,821
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,940,502
Remaining Cap Space $-540,502