• AHSQ
  • Day 105Game 715
    Vegas1
    Buffalo
    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
Jonathan Toews
C
 
 
 
 
30 $10,500,000 UFA - - - -
Jeff Skinner
 
LW
 
 
 
26 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA
Pekka Rinne
 
 
 
 
G
37 $9,000,000 UFA - - - -
Eric Staal
C
 
 
 
 
34 $8,000,000 $8,000,000 UFA - - -
Shea Weber
 
 
 
D
 
33 $7,857,143 UFA - - - -
Frans Nielsen
C
 
 
 
 
34 $6,500,000 $6,500,000 $6,500,000 UFA - -
Connor Murphy
 
 
 
D
 
25 $3,850,000 $3,850,000 $3,850,000 UFA - -
Marcus Foligno
 
LW
 
 
 
27 $2,875,000 $2,875,000 $2,875,000 UFA - -
Mark Pysyk
 
 
 
D
 
26 $2,733,000 $2,733,000 RFA - - -
Carl Gunnarsson
 
 
 
D
 
32 $2,500,000 $2,500,000 UFA - - -
Trevor van Riemsdyk
 
 
 
D
 
27 $2,300,000 $2,300,000 UFA - - -
Evan Rodrigues
C
LW
RW
 
 
25 $1,575,000 RFA - - - -
Michael Hutchinson
 
 
 
 
G
29 $1,500,000 * $1,500,000 * $1,500,000 * UFA - -
Ben Chiarot
 
 
 
D
 
27 $1,400,000 RFA - - - -
Brendan Perlini
 
LW
RW
 
 
22 $971,250 RFA - - - -
Mackenzie Weegar
 
 
 
D
 
25 $971,250 RFA - - - -
Josh Leivo
 
 
RW
 
 
25 $925,000 RFA - - - -
Michael Bunting
 
LW
 
 
 
23 $775,000 RFA - - - -
Teddy Blueger
C
LW
 
 
 
24 $750,750 RFA - - - -
Matt Martin
 
LW
 
 
 
29 $750,000 $750,000 UFA - - -
Alan Quine
C
LW
RW
 
 
25 $715,000 RFA - - - -
Jujhar Khaira
C
LW
 
 
 
24 $715,000 RFA - - - -
Michael Lindqvist
 
 
RW
 
 
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $76,813,393 $40,008,000 $23,725,000 $9,000,000 $9,000,000 $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
Jacob Nilsson
C
LW
 
 
 
26 $1,425,000 $1,425,000 RFA - - -
Hunter Smith
 
 
RW
 
 
24 $850,000 RFA - - - -
Michael Downing
 
 
 
D
 
24 $820,000 RFA - - - -
Dylan Sadowy
 
LW
 
 
 
23 $775,000 RFA - - - -
Jake Walman
 
 
 
D
 
23 $775,000 RFA - - - -
Johnathan MacLeod
 
 
 
D
 
23 $775,000 RFA - - - -
Jack Rodewald
 
 
RW
 
 
25 $715,000 RFA - - - -
Yegor Korshkov
 
 
RW
 
 
23 $700,000 $700,000 RFA - - -
Alfons Malmstrom
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Antoine Samuel
 
 
 
 
G
22 $650,000 $650,000 $650,000 RFA - -
Brett Murray
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Daniel Marmenlind
 
 
 
 
G
22 $650,000 $650,000 $650,000 RFA - -
Mikhail Maltsev
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Vojtech Budik
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Cameron Clarke
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Gabriel Fontaine
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Grant Gabriele
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Jake Massie
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Jakob Stukel
C
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Matej Tomek
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Philip Nyberg
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Samuel Dove-McFalls
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Tyler Soy
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Brandon Halverson
 
 
 
 
G
23 $650,000 RFA - - - -
Jeffrey De Wit
C
 
 
 
 
21 $650,000 RFA - - - -
Jordan Stallard
C
 
 
 
 
22 $650,000 RFA - - - -
Julien Nantel
C
LW
 
 
 
23 $650,000 RFA - - - -
Luke Philp
C
 
 
 
 
24 $650,000 RFA - - - -
Macoy Erkamps
 
 
 
D
 
24 $650,000 RFA - - - -
Matthew Berkovitz
 
 
 
D
 
23 $650,000 RFA - - - -
Pavel Jenys
C
 
 
 
 
23 $650,000 RFA - - - -
Spenser Jensen
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $22,435,000 $11,875,000 $3,900,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Lindy Ruff 59 $2,900,000 $2,900,000 - - -
COACHING TOTALS $2,900,000 $2,900,000 $0 $0 $0

Attendance

PRO Attendance - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7500 156,968  6,825  91% $125  $19,621,000
Level 2: 4280 98,440  4,280  100% $75  $7,383,000
Level 3: 3150 72,216  3,140  100% $55  $3,971,880
Level 4: 3570 81,974  3,564  100% $40  $3,278,960
Level 5: 2500 48,243  2,098  84% $210  $10,131,030
Total Attendance: 457,841  19,906 95% - $51,043,748

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 19,906 (95%)
Average Income per Game $2,219,293
Year to Date Revenue $ 51,043,748
Estimated Revenue $39,947,281
End Year Estimated Revenue $90,991,029
  Expense
Days Remaining 1
Pro Expenses Per Days $412,975
Pro Year To Date Expenses $412,975
Farm Expenses Per Days $120,618
Farm Year To Date Expenses $120,618
Pro Payroll $76,813,393
Estimated Season Expenses $77,346,986

Bank Account
Current Funds $67,441,396
Projected Revenue + $90,991,029
Projected Expenses - $77,346,986
Projected Bank Account $81,085,439
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $76,813,393
Remaining Cap Space $-5,413,393