• AHSQ
  • Day 11Game 74
    Calgary2
    Vegas
    Boxscore 0 Likes
  • Day 14Game 90
    Nashville0
    Vegas
    Preview 0 Likes
  • Day 16Game 105
    Ottawa0
    Vegas
    Preview 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
Carey Price
 
 
 
 
G
31 $10,500,000 UFA - - - -
Tyler Seguin
C
 
 
 
 
26 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 UFA
Phil Kessel
 
 
RW
 
 
32 $8,000,000 UFA - - - -
Kevin Shattenkirk
 
 
 
D
 
29 $6,650,000 $6,650,000 UFA - - -
Jason Zucker
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA
Tomas Tatar
 
LW
RW
 
 
29 $5,300,000 UFA - - - -
Brandon Dubinsky
C
LW
 
 
 
32 $4,600,000 $4,600,000 UFA - - -
Tyler Toffoli
 
 
RW
 
 
26 $4,600,000 $4,600,000 UFA - - -
Nikita Zaitsev
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA
Erik Gudbranson
 
 
 
D
 
27 $4,000,000 $4,000,000 UFA - - -
Casey Cizikas
C
 
 
 
 
27 $3,350,000 $3,350,000 $3,350,000 UFA - -
Jordan Weal
C
LW
RW
 
 
26 $1,750,000 RFA - - - -
Adam Pelech
 
 
 
D
 
24 $1,600,000 $1,600,000 $1,600,000 RFA - -
Connor Carrick
 
 
 
D
 
24 $1,300,000 RFA - - - -
Calvin Pickard
 
 
 
 
G
26 $1,000,000 RFA - - - -
Scott Laughton
C
LW
 
 
 
24 $962,500 RFA - - - -
Ryan Hartman
 
LW
RW
 
 
24 $892,500 RFA - - - -
Charles Hudon
 
LW
RW
 
 
24 $854,438 RFA - - - -
Tom Kuhnhackl
 
LW
RW
 
 
26 $827,702 RFA - - - -
Fredrik Claesson
 
 
 
D
 
26 $771,750 RFA - - - -
Gabriel Dumont
C
LW
RW
 
 
29 $698,775 UFA - - - -
Mikhail Sergachev
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Bonus - - - - - -
PRO TOTALS $78,157,665 $45,300,000 $25,450,000 $19,850,000 $19,850,000 $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
Parker Milner
 
 
 
 
G
29 $2,000,005 $2,000,005 UFA - - -
Brett Sutter
C
LW
 
 
 
32 $1,100,000 $1,100,000 UFA - - -
Bobby Butler
 
 
RW
 
 
31 $950,000 $950,000 UFA - - -
Carson Soucy
 
 
 
D
 
24 $925,000 RFA - - - -
Brett Gallant
 
LW
 
 
 
30 $901,000 $901,000 UFA - - -
Jamie Devane
 
LW
 
 
 
27 $901,000 $901,000 UFA - - -
Josh Healey
 
 
 
D
 
24 $858,750 RFA - - - -
Adam Mascherin
 
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Cam Dineen
 
 
 
D
 
20 $850,000 $850,000 $850,000 RFA - -
Andrew Hammond
 
 
 
 
G
30 $750,000 $750,000 $750,000 UFA - -
A.J. Jenks
C
LW
RW
 
 
28 $750,000 UFA - - - -
Jeff Taylor
 
 
 
D
 
24 $742,500 RFA - - - -
Casey Pierro
C
 
 
 
 
31 $725,000 UFA - - - -
Casey Pierro
C
 
 
 
 
31 $725,000 UFA - - - -
Joshua Winquist
 
LW
 
 
 
26 $725,000 RFA - - - -
Anthony Florentino
 
 
 
D
 
23 $715,000 $715,000 RFA - - -
Jared Hauf
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Austen Brassard
 
 
RW
 
 
25 $715,000 RFA - - - -
Cole Cassels
C
 
 
 
 
24 $715,000 RFA - - - -
Garrett Klotz
 
LW
 
 
 
30 $700,000 UFA - - - -
Ashton Sautner
 
 
 
D
 
24 $675,000 RFA - - - -
Evan McEneny
 
 
 
D
 
24 $675,000 RFA - - - -
Josh Brown
 
 
 
D
 
24 $675,000 RFA - - - -
Julien Pelletier
 
LW
 
 
 
22 $650,000 RFA - - - -
Matt Schmalz
C
 
RW
 
 
22 $650,000 RFA - - - -
Niklas Hansson
 
 
 
D
 
24 $650,000 RFA - - - -
Noah Rod
 
LW
RW
 
 
23 $650,000 RFA - - - -
Ryan Hitchcock
C
LW
 
 
 
22 $650,000 RFA - - - -
FARM TOTALS $22,588,255 $9,732,005 $2,450,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bob Boughner 48 $1,900,000 - - - -
COACHING TOTALS $1,900,000 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 15,840  5,280  88% $155  $2,455,200
Level 2: 5000 11,211  3,737  75% $115  $1,289,265
Level 3: 2000 6,000  2,000  100% $90  $540,000
Level 4: 4000 10,183  3,394  85% $50  $509,150
Level 5: 1000 3,000  1,000  100% $275  $825,000
Total Attendance: 46,234  15,411 86% - $6,406,000

Balance Sheet

Income
Home Games Left 38
Average Attendance - % 15,411 (86%)
Average Income per Game $2,135,333
Year to Date Revenue $ 6,406,000
Estimated Revenue $81,142,667
End Year Estimated Revenue $87,548,667
  Expense
Days Remaining 1
Pro Expenses Per Days $420,202
Pro Year To Date Expenses $420,202
Farm Expenses Per Days $117,544
Farm Year To Date Expenses $117,544
Pro Payroll $78,157,665
Estimated Season Expenses $78,695,411

Bank Account
Current Funds $18,178,496
Projected Revenue + $87,548,667
Projected Expenses - $78,695,411
Projected Bank Account $27,031,752
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,157,665
Remaining Cap Space $-6,757,665