• AHSQ
  • Day 137Game 896
    Detroit1
    Boston
    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
Mark Stone
 
 
RW
 
 
26 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA
Ryan Johansen
C
 
 
 
 
26 $8,000,000 RFA - - - -
Patrice Bergeron
C
 
 
 
 
33 $6,875,000 UFA - - - -
T.J. Oshie
 
 
RW
 
 
32 $5,750,000 UFA - - - -
Torey Krug
 
 
 
D
 
27 $5,250,000 $5,250,000 UFA - - -
Jared Spurgeon
 
 
 
D
 
29 $5,187,500 $5,187,500 UFA - - -
Yanni Gourde
C
LW
RW
 
 
27 $5,166,666 $5,166,666 $5,166,666 $5,166,666 $5,166,666 UFA
Frederik Andersen
 
 
 
 
G
30 $5,000,000 $5,000,000 $5,000,000 UFA - -
Ryan McDonagh
 
 
 
D
 
29 $4,700,000 UFA - - - -
Michael Frolik
 
 
RW
 
 
30 $4,300,000 UFA - - - -
John Klingberg
 
 
 
D
 
26 $4,250,000 $4,250,000 $4,250,000 UFA - -
Rickard Rakell
C
LW
RW
 
 
26 $3,853,672 $3,853,672 $3,853,672 UFA - -
Anders Lee
 
LW
 
 
 
29 $3,750,000 UFA - - - -
Erik Haula
C
LW
RW
 
 
27 $2,750,000 $2,750,000 UFA - - -
Mattias Janmark
C
LW
RW
 
 
26 $2,300,000 RFA - - - -
Ryan Pulock
 
 
 
D
 
25 $2,000,000 $2,000,000 RFA - - -
Nick Ritchie
 
LW
 
 
 
24 $1,498,925 $1,498,925 $1,498,925 RFA - -
Tomas Nosek
C
LW
 
 
 
22 $962,500 RFA - - - -
Dylan DeMelo
 
 
 
D
 
26 $900,000 RFA - - - -
Vince Hinostroza
C
 
RW
 
 
25 $700,000 RFA - - - -
Ilya Sorokin
 
 
 
 
G
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $83,344,263 $44,456,763 $29,269,263 $14,666,666 $14,666,666 $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
Jan Rutta
 
 
 
D
 
29 $2,300,000 UFA - - - -
David Rittich
 
 
 
 
G
27 $1,050,000 RFA - - - -
Rob O'Gara
 
 
 
D
 
26 $971,250 RFA - - - -
Nick Merkley
C
 
RW
 
 
22 $925,000 $925,000 RFA - - -
Kenny Agostino
C
LW
 
 
 
27 $918,750 RFA - - - -
Casey Nelson
 
 
 
D
 
27 $892,500 $892,500 RFA - - -
Adam Fox
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - -
Dennis Cholowski
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - -
Jayce Hawryluk
C
 
RW
 
 
24 $850,000 $850,000 RFA - - -
Alex Nedeljkovic
 
 
 
 
G
23 $850,000 RFA - - - -
Jack Dougherty
 
 
 
D
 
23 $850,000 RFA - - - -
John Quenneville
C
LW
RW
 
 
23 $850,000 RFA - - - -
Nick Paul
 
LW
 
 
 
24 $813,750 RFA - - - -
Kalle Kossila
C
LW
 
 
 
26 $775,000 RFA - - - -
Jean-Christophe Beaudin
C
 
RW
 
 
22 $765,000 $765,000 RFA - - -
Anthony Stolarz
 
 
 
 
G
25 $761,250 RFA - - - -
Reid Boucher
 
LW
RW
 
 
26 $750,750 RFA - - - -
Linus Ullmark
 
 
 
 
G
26 $750,000 RFA - - - -
Peter Cehlarik
 
LW
RW
 
 
25 $742,500 RFA - - - -
Tyler Graovac
C
 
 
 
 
26 $715,000 RFA - - - -
Zac Leslie
 
 
 
D
 
25 $715,000 RFA - - - -
Chad Krys
 
 
 
D
 
21 $700,000 $700,000 $700,000 RFA - -
Alex Lyon
 
 
 
 
G
27 $700,000 RFA - - - -
Joseph Blandisi
C
LW
 
 
 
25 $680,000 RFA - - - -
Brendan Guhle
 
 
 
D
 
22 $650,000 $650,000 $650,000 RFA - -
A.J. Greer
 
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Dryden Hunt
 
LW
 
 
 
24 $650,000 $650,000 RFA - - -
Kirill Kaprizov
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Nolan Stevens
C
LW
RW
 
 
23 $650,000 $650,000 RFA - - -
Roope Hintz
C
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Sami Niku
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Vitek Vanecek
 
 
 
 
G
23 $650,000 RFA - - - -
FARM TOTALS $26,225,750 $10,382,500 $3,050,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Craig Berube 53 $3,900,000 $3,900,000 $3,900,000 - -
COACHING TOTALS $3,900,000 $3,900,000 $3,900,000 $0 $0

Attendance

PRO Attendance - 32 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7667 212,208  6,632  86% $130  $27,587,040
Level 2: 6389 153,857  4,808  75% $100  $15,385,700
Level 3: 3450 99,188  3,100  90% $70  $6,943,160
Level 4: 4216 117,709  3,678  87% $40  $4,708,360
Level 5: 1278 40,150  1,255  98% $350  $14,052,500
Total Attendance: 623,112  19,472 85% - $78,978,277

Balance Sheet

Income
Home Games Left 9
Average Attendance - % 19,472 (85%)
Average Income per Game $2,468,071
Year to Date Revenue $ 78,978,277
Estimated Revenue $22,212,640
End Year Estimated Revenue $101,190,917
  Expense
Days Remaining 1
Pro Expenses Per Days $448,087
Pro Year To Date Expenses $448,087
Farm Expenses Per Days $140,999
Farm Year To Date Expenses $140,999
Pro Payroll $83,344,263
Estimated Season Expenses $83,933,349

Bank Account
Current Funds $295,022,606
Projected Revenue + $101,190,917
Projected Expenses - $83,933,349
Projected Bank Account $312,280,174
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $83,344,263
Remaining Cap Space $-11,944,263