• AHSQ
  • Day 107Game 739
    New Jersey2
    Washington
    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
Alexander Ovechkin
 
LW
 
 
 
33 $9,538,462 $9,538,462 $9,538,462 UFA - -
Phil Kessel
 
 
RW
 
 
32 $8,000,000 UFA - - - -
Evgeny Kuznetsov
C
 
 
 
 
26 $7,800,000 $7,800,000 $7,800,000 $7,800,000 UFA -
Nick Foligno
C
LW
RW
 
 
31 $6,605,000 $6,605,000 UFA - - -
Nate Schmidt
 
 
 
D
 
27 $5,950,000 $5,950,000 $5,950,000 $5,950,000 $5,950,000 UFA
Jaccob Slavin
 
 
 
D
 
24 $5,300,000 $5,300,000 RFA - - -
Jake Allen
 
 
 
 
G
28 $4,350,000 $4,350,000 $4,350,000 UFA - -
Olli Maatta
 
 
 
D
 
24 $4,083,333 $4,083,333 $4,083,333 $4,083,333 UFA -
Mattias Ekholm
 
 
 
D
 
28 $3,750,000 $3,750,000 $3,750,000 UFA - -
Brandon Montour
 
 
 
D
 
24 $3,387,500 $3,387,500 RFA - - -
Charlie Coyle
C
 
RW
 
 
27 $3,200,000 $3,200,000 UFA - - -
Max Domi
C
LW
 
 
 
24 $3,150,000 $3,150,000 RFA - - -
Adam Lowry
C
 
 
 
 
25 $2,916,666 $2,916,666 $2,916,666 UFA - -
Jordan Oesterle
 
 
 
D
 
26 $1,400,000 $1,400,000 $1,400,000 UFA - -
Devante Smith-Pelly
 
 
RW
 
 
26 $1,300,000 RFA - - - -
Pheonix Copley
 
 
 
 
G
26 $1,100,000 $1,100,000 $1,100,000 $1,100,000 UFA -
Madison Bowey
 
 
 
D
 
23 $1,000,000 $1,000,000 RFA - - -
Kasperi Kapanen
 
LW
RW
 
 
22 $971,250 RFA - - - -
Alexander Nylander
 
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Timo Meier
 
LW
RW
 
 
22 $925,000 RFA - - - -
Brendan Lemieux
 
LW
 
 
 
22 $893,167 RFA - - - -
Dominik Simon
C
LW
RW
 
 
24 $750,000 $750,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $77,295,378 $65,205,961 $41,813,461 $18,933,333 $5,950,000 $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
Joel Persson
 
 
 
D
 
25 $2,575,000 $2,575,000 $2,575,000 $2,575,000 $2,575,000 UFA
Matt Moulson
 
LW
RW
 
 
37 $1,475,000 $1,475,000 UFA - - -
Tucker Poolman
 
 
 
D
 
26 $1,225,000 $1,225,000 $1,225,000 RFA - -
T.J. Brennan
 
 
 
D
 
30 $1,200,000 $1,200,000 $1,200,000 UFA - -
Danick Martel
C
LW
 
 
 
25 $1,175,000 RFA - - - -
Jimmy Hayes
C
 
RW
 
 
30 $1,150,000 $1,150,000 UFA - - -
Oscar Fantenberg
 
 
 
D
 
28 $971,250 $971,250 UFA - - -
Veini Vehvilainen
 
 
 
 
G
22 $925,000 $925,000 $925,000 RFA - -
Gage Quinney
C
LW
 
 
 
24 $925,000 RFA - - - -
Josh Melnick
C
 
RW
 
 
24 $925,000 RFA - - - -
Gemel Smith
C
LW
RW
 
 
25 $897,160 RFA - - - -
Jonas Siegenthaler
 
 
 
D
 
22 $892,500 $892,500 RFA - - -
Justin Bailey
 
 
RW
 
 
25 $892,500 RFA - - - -
Josh Jacobs
 
 
 
D
 
23 $850,000 RFA - - - -
David Quenneville
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Remi Elie
 
LW
 
 
 
24 $735,000 RFA - - - -
Ken Appleby
 
 
 
 
G
24 $715,000 RFA - - - -
Dylan Gambrell
C
 
 
 
 
23 $700,000 $700,000 RFA - - -
Trevor Murphy
 
 
 
D
 
24 $700,000 $700,000 RFA - - -
Oliwer Kaski
 
 
 
D
 
24 $675,000 $675,000 RFA - - -
Oskar Steen
C
 
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Artyom Zagidulin
 
 
 
 
G
24 $650,000 $650,000 RFA - - -
Kyle Wood
 
 
 
D
 
23 $650,000 RFA - - - -
Liam O'Brien
C
LW
 
 
 
25 $650,000 RFA - - - -
FARM TOTALS $22,978,410 $14,563,750 $7,350,000 $2,575,000 $2,575,000 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Peter DeBoer 51 $12,500,000 $12,500,000 - - -
COACHING TOTALS $12,500,000 $12,500,000 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7250 125,641  5,235  72% $154  $19,348,714
Level 2: 6050 94,390  3,933  65% $105  $9,910,950
Level 3: 3600 74,239  3,093  86% $66  $4,899,774
Level 4: 4100 70,432  2,935  72% $50  $3,521,600
Level 5: 3000 33,827  1,409  47% $325  $10,993,775
Total Attendance: 398,529  16,605 69% - $55,976,036

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 16,605 (69%)
Average Income per Game $2,332,335
Year to Date Revenue $ 55,976,036
Estimated Revenue $39,649,692
End Year Estimated Revenue $95,625,728
  Expense
Days Remaining 1
Pro Expenses Per Days $415,567
Pro Year To Date Expenses $415,567
Farm Expenses Per Days $123,540
Farm Year To Date Expenses $123,540
Pro Payroll $77,295,378
Estimated Season Expenses $77,834,485

Bank Account
Current Funds $149,938,518
Projected Revenue + $95,625,728
Projected Expenses - $77,834,485
Projected Bank Account $167,729,761
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,295,378
Remaining Cap Space $-5,895,378