• AHSQ
  • Day 6Game 43
    Winnipeg5
    Toronto
    Boxscore 0 Likes
  • Day 8Game 56
    Edmonton0
    Toronto
    Preview 0 Likes
  • Day 10Game 73
    Edmonton0
    Toronto
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
John Tavares
C
 
 
 
 
28 $11,000,000 $11,000,000 $11,000,000 UFA - -
Matt Duchene
C
 
 
 
 
27 $8,000,000 $8,000,000 $8,000,000 UFA - -
David Krejci
C
 
 
 
 
32 $8,000,000 UFA - - - -
David Krejci
C
 
 
 
 
32 $8,000,000 UFA - - - -
David Krejci
C
 
 
 
 
32 $8,000,000 UFA - - - -
Nikolaj Ehlers
 
LW
 
 
 
22 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA -
Teuvo Teravainen
 
LW
RW
 
 
24 $5,400,000 $5,400,000 $5,400,000 $5,400,000 $5,400,000 UFA
Nino Niederreiter
 
LW
RW
 
 
26 $5,250,000 RFA - - - -
Danny DeKeyser
 
 
 
D
 
28 $5,000,000 $5,000,000 UFA - - -
Morgan Rielly
 
 
 
D
 
24 $5,000,000 RFA - - - -
Darnell Nurse
 
 
 
D
 
24 $3,200,000 RFA - - - -
Nikita Zadorov
 
 
 
D
 
23 $3,200,000 RFA - - - -
Valtteri Filppula
C
 
 
 
 
34 $2,800,000 * UFA - - - -
Luke Glendening
C
 
RW
 
 
29 $2,400,000 * $2,400,000 * UFA - - -
Nathan Beaulieu
 
 
 
D
 
27 $2,400,000 RFA - - - -
Jamieson Oleksiak
 
 
 
D
 
26 $2,137,500 RFA - - - -
Jordan Binnington
 
 
 
 
G
25 $1,250,000 $1,250,000 RFA - - -
Chandler Stephenson
C
LW
 
 
 
24 $1,250,000 RFA - - - -
Chad Ruhwedel
 
 
 
D
 
28 $1,050,000 $1,050,000 UFA - - -
Milan Lucic
 
LW
 
 
 
30 $1,000,000 * UFA - - - -
Ryan Miller
 
 
 
 
G
38 $1,000,000 * UFA - - - -
Jason Robertson
 
LW
 
 
 
19 $925,000 $925,000 $925,000 RFA - -
Travis Konecny
 
LW
RW
 
 
21 $925,000 RFA - - - -
William Carrier
 
LW
RW
 
 
24 $892,500 RFA - - - -
Drew Shore
C
 
RW
 
 
27 $700,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $73,380,000 $41,025,000 $31,325,000 $11,400,000 $5,400,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Jarred Tinordi
 
 
 
D
 
27 $1,083,000 $1,083,000 RFA - - -
Zach Nastasiuk
C
 
RW
 
 
24 $1,000,000 RFA - - - -
Eric Comrie
 
 
 
 
G
24 $983,981 $983,981 RFA - - -
Eric Cornel
C
 
RW
 
 
23 $937,125 RFA - - - -
Paul Bittner
 
LW
 
 
 
23 $925,000 RFA - - - -
Eemeli Rasanen
 
 
 
D
 
20 $875,000 RFA - - - -
Cristoval Nieves
C
 
 
 
 
25 $854,438 RFA - - - -
Adam Ruzicka
C
LW
RW
 
 
20 $850,000 $850,000 $850,000 RFA - -
Nikita Popugaev
 
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Ryan Fitzgerald
C
LW
 
 
 
25 $832,125 RFA - - - -
Connor Chatham
 
 
RW
 
 
24 $813,750 $813,750 RFA - - -
J.C. Lipon
 
 
RW
 
 
26 $813,750 RFA - - - -
Jonas Johansson
 
 
 
 
G
24 $813,750 RFA - - - -
Richard Clune
 
LW
 
 
 
32 $800,000 $800,000 UFA - - -
Zach Miskovic
 
 
 
D
 
34 $800,000 UFA - - - -
Alexander Chmelevski
C
 
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Jake Leschyshyn
C
 
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Kirill Maksimov
 
 
RW
 
 
21 $775,000 $775,000 $775,000 RFA - -
Zach Gallant
C
 
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Michael Sgarbossa
C
 
 
 
 
27 $770,400 $770,400 RFA - - -
Nick Moutrey
C
LW
 
 
 
24 $750,750 RFA - - - -
Hubert Labrie
 
 
 
D
 
28 $750,000 RFA - - - -
Trevor Carrick
 
 
 
D
 
25 $738,675 $738,675 RFA - - -
Griffin Luce
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Kevin Montgomery
 
 
 
D
 
31 $700,000 UFA - - - -
Matt Luff
 
 
RW
 
 
22 $700,000 RFA - - - -
FARM TOTALS $21,441,744 $10,689,806 $4,800,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Ken Hitchcock 68 $3,500,000 - - - -
COACHING TOTALS $3,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7250 13,787  6,894  95% $102  $1,406,274
Level 2: 6034 9,285  4,643  77% $90  $835,650
Level 3: 3300 6,600  3,300  100% $65  $429,000
Level 4: 4099 7,928  3,964  97% $35  $277,480
Level 5: 1317 2,634  1,317  100% $255  $671,670
Total Attendance: 40,234  20,117 91% - $4,163,085

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 20,117 (91%)
Average Income per Game $2,081,543
Year to Date Revenue $ 4,163,085
Estimated Revenue $54,120,105
End Year Estimated Revenue $58,283,190
  Expense
Days Remaining 1
Pro Expenses Per Days $632,586
Pro Year To Date Expenses $632,586
Farm Expenses Per Days $181,710
Farm Year To Date Expenses $181,710
Pro Payroll $73,380,000
Estimated Season Expenses $74,194,296

Bank Account
Current Funds $16,272,009
Projected Revenue + $58,283,190
Projected Expenses - $74,194,296
Projected Bank Account $360,903
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $73,380,000
Remaining Cap Space $-1,980,000