• AHSQ
  • Day 182Game 1237
    Ottawa3
    Tampa Bay
    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
Evgeni Malkin
C
LW
RW
 
 
32 $9,500,000 $9,500,000 $9,500,000 UFA - -
Corey Perry
 
 
RW
 
 
33 $8,625,000 $8,625,000 UFA - - -
Ryan Suter
 
 
 
D
 
33 $7,538,462 $7,538,462 UFA - - -
Keith Yandle
 
 
 
D
 
32 $6,850,000 $6,850,000 $6,850,000 UFA - -
Robin Lehner
 
 
 
 
G
27 $6,100,000 $6,100,000 $6,100,000 $6,100,000 UFA -
Brock Nelson
C
 
 
 
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA
Blake Wheeler
 
 
RW
 
 
32 $5,600,000 UFA - - - -
Tyson Barrie
 
 
 
D
 
27 $5,500,000 $5,500,000 UFA - - -
Tyler Bozak
C
 
 
 
 
32 $5,460,000 UFA - - - -
Valtteri Filppula
C
 
 
 
 
34 $5,250,000 UFA - - - -
Kris Russell
 
 
 
D
 
32 $5,200,000 $5,200,000 UFA - - -
Shayne Gostisbehere
 
 
 
D
 
25 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA -
Brett Pesce
 
 
 
D
 
24 $4,025,000 $4,025,000 $4,025,000 RFA - -
Esa Lindell
 
 
 
D
 
24 $2,200,000 RFA - - - -
Curtis McElhinney
 
 
 
 
G
35 $1,350,000 $1,350,000 UFA - - -
Matthew Peca
C
 
 
 
 
25 $1,300,000 $1,300,000 RFA - - -
Alex Debrincat
 
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
William Nylander
 
 
RW
 
 
23 $925,000 RFA - - - -
Ryan Donato
C
LW
 
 
 
22 $850,000 RFA - - - -
Jake Guentzel
 
LW
RW
 
 
25 $734,167 RFA - - - -
Oskar Sundqvist
C
 
RW
 
 
24 $708,750 RFA - - - -
Bonus - - - - - -
PRO TOTALS $89,141,379 $67,413,462 $37,900,000 $16,600,000 $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
Rocco Grimaldi
C
 
RW
 
 
26 $1,000,000 RFA - - - -
Joey LaLeggia
 
LW
 
D
 
27 $974,335 $974,335 RFA - - -
Andy Welinski
 
 
 
D
 
26 $971,250 RFA - - - -
Kevin Roy
 
LW
RW
 
 
26 $971,250 RFA - - - -
Brett Howden
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Janne Kuokkanen
C
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Jon Gillies
 
 
 
 
G
25 $854,438 $854,438 RFA - - -
Cameron Morrison
C
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Carter Hart
 
 
 
 
G
21 $850,000 $850,000 $850,000 RFA - -
Henrik Borgstrom
C
LW
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Marcus Pettersson
 
 
 
D
 
23 $850,000 RFA - - - -
Ryan Tesink
C
LW
RW
 
 
26 $788,288 RFA - - - -
Jacob Moverare
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Warren Foegele
 
LW
RW
 
 
24 $775,000 RFA - - - -
Alex Foster
C
LW
 
 
 
35 $700,000 UFA - - - -
David Kolomatis
 
 
 
D
 
30 $700,000 UFA - - - -
Eric Kattelus
 
LW
 
D
 
32 $700,000 UFA - - - -
James Melindy
 
 
 
D
 
26 $700,000 RFA - - - -
T.J. Hensick
C
 
RW
 
 
34 $700,000 UFA - - - -
Max Zimmer
 
LW
 
 
 
22 $650,000 $650,000 $650,000 RFA - -
Alex Dostie
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Alexandre Fortin
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Cooper Marody
C
 
 
 
 
23 $650,000 $650,000 RFA - - -
Denis Gurianov
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Nathan Noel
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Rodrigo Abols
C
 
 
 
 
23 $650,000 $650,000 RFA - - -
Kaapo Kahkonen
 
 
 
 
G
23 $650,000 RFA - - - -
FARM TOTALS $21,059,561 $11,553,773 $5,825,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bruce Boudreau 64 $5,000,000 - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6334 194,814  4,752  75% $170  $33,118,380
Level 2: 5278 155,688  3,797  72% $110  $17,125,680
Level 3: 2850 90,600  2,210  78% $85  $7,701,000
Level 4: 3483 113,120  2,759  79% $52  $5,882,240
Level 5: 1055 43,255  1,055  100% $250  $10,813,750
Total Attendance: 597,477  14,573 77% - $85,837,207

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 14,573 (77%)
Average Income per Game $2,093,590
Year to Date Revenue $ 85,837,207
Estimated Revenue $0
End Year Estimated Revenue $85,837,207
  Expense
Days Remaining 1
Pro Expenses Per Days $479,255
Pro Year To Date Expenses $479,255
Farm Expenses Per Days $113,223
Farm Year To Date Expenses $113,223
Pro Payroll $89,141,379
Estimated Season Expenses $89,733,857

Bank Account
Current Funds $-3,795,628
Projected Revenue + $85,837,207
Projected Expenses - $89,733,857
Projected Bank Account $-7,692,278
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $89,141,379
Remaining Cap Space $-17,741,379