• AHSQ
  • Day 18Game 119
    Vegas2
    Pittsburgh
    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
Oliver Ekman-Larsson
 
 
 
D
 
27 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA
Ryan O'Reilly
C
 
 
 
 
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA -
Derek Stepan
C
 
 
 
 
28 $6,500,000 $6,500,000 UFA - - -
Patric Hornqvist
 
 
RW
 
 
32 $5,300,000 $5,300,000 UFA - - -
Dmitri Orlov
 
 
 
D
 
27 $5,100,000 $5,100,000 $5,100,000 $5,100,000 $5,100,000 UFA
Reilly Smith
 
LW
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA -
Josh Bailey
 
LW
RW
 
 
30 $5,000,000 UFA - - - -
Cam Talbot
 
 
 
 
G
32 $4,166,667 UFA - - - -
Justin Braun
 
 
 
D
 
31 $4,115,000 UFA - - - -
Mattias Ekholm
 
 
 
D
 
28 $3,750,000 $3,750,000 $3,750,000 UFA - -
Michael Ferland
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA
Jean-Gabriel Pageau
C
 
 
 
 
26 $3,100,000 RFA - - - -
Markus Nutivaara
 
 
 
D
 
25 $2,700,000 $2,700,000 $2,700,000 $2,700,000 UFA -
Jesper Fast
 
 
RW
 
 
28 $1,850,000 $1,850,000 UFA - - -
Luke Glendening
C
 
RW
 
 
29 $1,800,000 UFA - - - -
Scott Darling
 
 
 
 
G
30 $1,250,000 * $1,250,000 * $1,250,000 * UFA - -
Pierre-Luc Dubois
C
LW
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Kyle Connor
 
LW
 
 
 
22 $925,000 $925,000 RFA - - -
Steven Kampfer
 
 
 
D
 
30 $900,000 * UFA - - - -
Artturi Lehkonen
 
LW
RW
 
 
24 $892,500 RFA - - - -
Andrew Bodnarchuk
 
 
 
D
 
30 $795,000 $795,000 UFA - - -
Joakim Ryan
 
 
 
D
 
25 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $73,174,167 $53,345,000 $37,975,000 $32,050,000 $16,850,000 $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
Dalton Prout
 
 
 
D
 
28 $1,115,000 UFA - - - -
Ross Johnson
 
LW
 
 
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - -
Ryan Johnston
 
 
 
D
 
26 $999,999 RFA - - - -
Max McCormick
 
LW
 
 
 
27 $984,375 RFA - - - -
Nick Lappin
 
 
RW
 
 
27 $981,750 RFA - - - -
Joel L'Esperance
C
 
RW
 
 
23 $975,000 RFA - - - -
Justin Holl
 
 
 
D
 
26 $911,138 $911,138 RFA - - -
Chris Bigras
 
 
 
D
 
23 $892,500 RFA - - - -
Jason Dickinson
C
LW
 
 
 
24 $892,500 RFA - - - -
Dustin Tokarski
 
 
 
 
G
29 $880,000 $880,000 UFA - - -
Tyler Benson
 
LW
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
William Bitten
C
 
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Nicolas Roy
C
 
RW
 
 
22 $850,000 $850,000 RFA - - -
Ryan MacInnis
C
 
 
 
 
22 $850,000 RFA - - - -
Jake Bischoff
 
 
 
D
 
24 $833,750 RFA - - - -
Travis Boyd
C
 
RW
 
 
25 $800,000 $800,000 RFA - - -
Jake Dotchin
 
 
 
D
 
24 $800,000 RFA - - - -
Anton Forsberg
 
 
 
 
G
26 $750,000 RFA - - - -
Andrew Poturalski
C
 
RW
 
 
25 $715,000 RFA - - - -
Kasper Bjorkqvist
 
LW
RW
 
 
22 $700,000 $700,000 $700,000 RFA - -
Filip Berglund
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Reece Willcox
 
 
 
D
 
25 $700,000 RFA - - - -
Garret Sparks
 
 
 
 
G
25 $675,000 RFA - - - -
Nathan Gerbe
C
LW
RW
 
 
31 $675,000 UFA - - - -
Felix Sandstrom
 
 
 
 
G
21 $650,000 $650,000 RFA - - -
Rhett Gardner
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Spencer Smallman
 
 
RW
 
 
23 $650,000 $650,000 RFA - - -
Dan Renouf
 
 
 
D
 
24 $650,000 RFA - - - -
Jonny Brodzinski
C
 
RW
 
 
25 $650,000 RFA - - - -
Julius Bergman
 
 
 
D
 
24 $650,000 RFA - - - -
Robin Norell
 
 
 
D
 
23 $650,000 RFA - - - -
Samuel Blais
 
LW
RW
 
 
22 $650,000 RFA - - - -
Zach Sanford
 
LW
 
 
 
25 $650,000 RFA - - - -
FARM TOTALS $26,231,012 $9,491,138 $3,400,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
John Stevens 53 $2,800,000 - - - -
COACHING TOTALS $2,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6375 30,809  4,401  69% $180  $5,545,620
Level 2: 4375 21,219  3,031  69% $135  $2,864,565
Level 3: 3375 14,579  2,083  62% $85  $1,239,215
Level 4: 3375 15,451  2,207  65% $65  $1,004,315
Level 5: 2000 9,305  1,329  66% $335  $3,117,175
Total Attendance: 91,363  13,052 67% - $16,020,828

Balance Sheet

Income
Home Games Left 34
Average Attendance - % 13,052 (67%)
Average Income per Game $2,288,690
Year to Date Revenue $ 16,020,828
Estimated Revenue $77,815,450
End Year Estimated Revenue $93,836,278
  Expense
Days Remaining 1
Pro Expenses Per Days $393,410
Pro Year To Date Expenses $393,410
Farm Expenses Per Days $135,651
Farm Year To Date Expenses $135,651
Pro Payroll $73,174,167
Estimated Season Expenses $73,703,228

Bank Account
Current Funds $197,731,064
Projected Revenue + $93,836,278
Projected Expenses - $73,703,228
Projected Bank Account $217,864,114
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $73,174,167
Remaining Cap Space $-1,774,167