• AHSQ
  • Day 182Game 1230
    Montreal4
    Chicago
    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
Jakub Voracek
 
LW
RW
 
 
29 $8,250,000 $8,250,000 $8,250,000 UFA - -
Brent Burns
 
 
RW
D
 
33 $8,000,000 UFA - - - -
Marc-Andre Fleury
 
 
 
 
G
34 $8,000,000 UFA - - - -
Phil Kessel
 
 
RW
 
 
32 $8,000,000 UFA - - - -
Victor Hedman
 
 
 
D
 
28 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA -
Nick Foligno
C
LW
RW
 
 
31 $6,605,000 $6,605,000 UFA - - -
Nick Leddy
 
 
 
D
 
27 $5,500,000 $5,500,000 UFA - - -
Seth Jones
 
 
 
D
 
25 $5,400,000 $5,400,000 $5,400,000 RFA - -
Brayden Schenn
C
LW
RW
 
 
27 $5,125,000 $5,125,000 UFA - - -
Sean Couturier
C
 
 
 
 
26 $4,333,333 $4,333,333 $4,333,333 UFA - -
Max Domi
C
LW
 
 
 
24 $3,150,000 $3,150,000 RFA - - -
Ryan Dzingel
 
LW
RW
 
 
26 $1,800,000 RFA - - - -
Jordan Oesterle
 
 
 
D
 
26 $1,400,000 $1,400,000 $1,400,000 UFA - -
Austin Watson
C
LW
RW
 
 
26 $1,100,000 $1,100,000 UFA - - -
Malcolm Subban
 
 
 
 
G
25 $971,250 RFA - - - -
Alexander Kerfoot
C
LW
 
 
 
24 $925,000 RFA - - - -
Drake Caggiula
C
LW
RW
 
 
24 $850,000 RFA - - - -
Andreas Athanasiou
 
LW
RW
 
 
25 $650,000 $3,000,000 RFA - - -
Christian Dvorak
C
LW
 
 
 
23 $650,000 RFA - - - -
Louis Belpedio
 
 
 
D
 
22 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $79,234,583 $51,738,333 $27,258,333 $7,875,000 $0 $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
Chris Mueller
C
 
RW
 
 
33 $1,255,000 UFA - - - -
Steve Bernier
 
 
RW
 
 
34 $1,150,000 $1,150,000 $1,150,000 UFA - -
Jordan Subban
 
 
 
D
 
25 $1,000,000 RFA - - - -
Clarke MacArthur
 
LW
 
 
 
34 $999,000 UFA - - - -
Rasmus Asplund
C
 
 
 
 
23 $971,250 $971,250 $971,250 RFA - -
Matt Bartkowski
 
 
 
D
 
32 $955,000 $955,000 UFA - - -
Brad Thiessen
 
 
 
 
G
33 $950,000 $950,000 UFA - - -
Taylor Raddysh
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - -
Daniel Carr
 
LW
RW
 
 
29 $854,438 $854,438 UFA - - -
Robbie Russo
 
 
 
D
 
26 $854,438 RFA - - - -
Erik Cernak
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Erik Condra
 
LW
RW
 
 
33 $777,000 UFA - - - -
Frederic Allard
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - -
Givani Smith
 
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
David Kase
 
LW
RW
 
 
22 $775,000 $775,000 RFA - - -
Tobias Lindberg
 
LW
RW
 
 
24 $775,000 RFA - - - -
William Lagesson
 
 
 
D
 
23 $775,000 RFA - - - -
Fredrik Bergvik
 
 
 
 
G
24 $715,000 $715,000 RFA - - -
Carsen Twarynski
 
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Matt Filipe
C
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Steven Oleksy
 
 
 
D
 
34 $700,000 UFA - - - -
Joona Koppanen
C
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Akira Schmid
 
 
 
 
G
19 $650,000 $650,000 RFA - - -
Brandon Duhaime
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Lukas Jasek
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Christoffer Ehn
C
LW
 
 
 
23 $650,000 RFA - - - -
Mark Friedman
 
 
 
D
 
24 $650,000 RFA - - - -
Maxim Letunov
C
 
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $22,731,126 $13,645,688 $6,596,250 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Mike Sullivan 51 $3,800,000 - - - -
COACHING TOTALS $3,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 279,343  6,813  85% $115  $32,124,445
Level 2: 6000 208,743  5,091  85% $76  $15,864,468
Level 3: 4000 135,915  3,315  83% $50  $6,795,750
Level 4: 4500 169,725  4,140  92% $28  $4,752,300
Level 5: 1500 60,466  1,475  98% $299  $18,079,334
Total Attendance: 854,192  20,834 87% - $89,258,744

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 20,834 (87%)
Average Income per Game $2,177,043
Year to Date Revenue $ 89,258,744
Estimated Revenue $0
End Year Estimated Revenue $89,258,744
  Expense
Days Remaining 1
Pro Expenses Per Days $425,992
Pro Year To Date Expenses $425,992
Farm Expenses Per Days $122,210
Farm Year To Date Expenses $122,210
Pro Payroll $79,234,583
Estimated Season Expenses $79,782,785

Bank Account
Current Funds $9,502,984
Projected Revenue + $89,258,744
Projected Expenses - $79,782,785
Projected Bank Account $18,978,943
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,234,583
Remaining Cap Space $-7,834,583