• AHSQ
  • Day 64Game 437
    Colorado1
    Toronto
    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
Corey Crawford
 
 
 
 
G
34 $9,750,000 $9,750,000 UFA - - -
David Krejci
C
 
 
 
 
32 $8,000,000 $8,000,000 UFA - - -
Nikolaj Ehlers
 
LW
 
 
 
22 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA
Matt Duchene
C
 
 
 
 
27 $6,000,000 UFA - - - -
Nino Niederreiter
 
LW
RW
 
 
26 $5,250,000 $5,250,000 RFA - - -
Danny DeKeyser
 
 
 
D
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - -
Morgan Rielly
 
 
 
D
 
24 $5,000,000 $5,000,000 RFA - - -
Derick Brassard
C
 
 
 
 
31 $5,000,000 UFA - - - -
Michael Grabner
 
LW
RW
 
 
32 $3,900,000 UFA - - - -
Sam Reinhart
C
 
RW
 
 
24 $3,650,000 $3,650,000 RFA - - -
Darnell Nurse
 
 
 
D
 
24 $3,200,000 $3,200,000 RFA - - -
Teuvo Teravainen
C
LW
RW
 
 
24 $2,860,000 RFA - - - -
Nathan Beaulieu
 
 
 
D
 
27 $2,400,000 RFA - - - -
Nikita Zadorov
 
 
 
D
 
23 $2,150,000 RFA - - - -
Jamieson Oleksiak
 
 
 
D
 
26 $2,137,500 $2,137,500 UFA - - -
Carter Rowney
C
 
RW
 
 
29 $1,600,000 * UFA - - - -
Joe Morrow
 
 
 
D
 
26 $1,000,000 RFA - - - -
Jordan Binnington
 
 
 
 
G
25 $983,981 RFA - - - -
Travis Konecny
 
LW
RW
 
 
21 $925,000 $925,000 RFA - - -
William Carrier
 
LW
RW
 
 
24 $892,500 $892,500 RFA - - -
Chandler Stephenson
C
LW
 
 
 
24 $813,750 RFA - - - -
Bonus - - - - - -
PRO TOTALS $76,512,731 $49,805,000 $11,000,000 $6,000,000 $6,000,000 $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
Jarred Tinordi
 
 
 
D
 
26 $1,083,000 $1,083,000 $1,083,000 UFA - -
Dylan McIlrath
 
 
 
D
 
26 $1,000,000 RFA - - - -
Landon Ferraro
C
 
RW
 
 
28 $1,000,000 RFA - - - -
Zach Fucale
 
 
 
 
G
23 $1,000,000 RFA - - - -
Zach Nastasiuk
C
 
RW
 
 
23 $971,250 RFA - - - -
Eric Comrie
 
 
 
 
G
24 $937,125 RFA - - - -
Paul Bittner
 
LW
 
 
 
23 $925,000 $925,000 RFA - - -
Eric Cornel
C
 
RW
 
 
23 $892,500 RFA - - - -
Eemeli Rasanen
 
 
 
D
 
20 $875,000 $875,000 RFA - - -
Cristoval Nieves
C
LW
 
 
 
24 $854,438 $854,438 RFA - - -
J.C. Lipon
 
 
RW
 
 
26 $813,750 $813,750 RFA - - -
Richard Clune
 
LW
 
 
 
31 $800,000 $800,000 $800,000 UFA - -
Zach Miskovic
 
 
 
D
 
34 $800,000 $800,000 UFA - - -
Ryan Fitzgerald
C
LW
 
 
 
24 $792,500 RFA - - - -
Connor Chatham
 
 
RW
 
 
23 $775,000 RFA - - - -
Jonas Johansson
 
 
 
 
G
23 $775,000 RFA - - - -
Michael Sgarbossa
C
 
 
 
 
26 $733,714 RFA - - - -
Gustav Possler
 
LW
RW
 
 
25 $715,000 $715,000 RFA - - -
Nick Moutrey
 
 
RW
 
 
23 $715,000 RFA - - - -
Trevor Carrick
 
 
 
D
 
25 $703,500 RFA - - - -
Zach Palmquist
 
 
 
D
 
29 $700,000 $700,000 UFA - - -
Jonathan Racine
 
 
 
D
 
25 $660,000 RFA - - - -
Matt Luff
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Mitch Slattery
 
 
RW
 
 
22 $650,000 RFA - - - -
Ryan Horvat
 
LW
 
 
 
26 $650,000 RFA - - - -
FARM TOTALS $20,471,777 $8,216,188 $1,883,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Ken Hitchcock 67 $3,500,000 - - - -
COACHING TOTALS $3,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7250 103,195  6,880  95% $102  $10,525,890
Level 2: 6034 73,334  4,889  81% $95  $6,966,730
Level 3: 3300 45,007  3,000  91% $65  $2,925,455
Level 4: 4099 57,729  3,849  94% $35  $2,020,515
Level 5: 1317 19,755  1,317  100% $225  $4,444,875
Total Attendance: 299,020  19,935 91% - $30,915,985

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 19,935 (91%)
Average Income per Game $2,061,066
Year to Date Revenue $ 30,915,985
Estimated Revenue $53,587,707
End Year Estimated Revenue $84,503,692
  Expense
Days Remaining 1
Pro Expenses Per Days $411,359
Pro Year To Date Expenses $411,359
Farm Expenses Per Days $110,063
Farm Year To Date Expenses $110,063
Pro Payroll $76,512,731
Estimated Season Expenses $77,034,153

Bank Account
Current Funds $23,114,453
Projected Revenue + $84,503,692
Projected Expenses - $77,034,153
Projected Bank Account $30,583,992
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $76,512,731
Remaining Cap Space $-5,112,731