• AHSQ
  • Day 40Game 265
    Toronto3
    Chicago
    Boxscore 0 Likes
  • Day 47Game 314
    Buffalo0
    Chicago
    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
Marc-Andre Fleury
 
 
 
 
G
34 $8,000,000 UFA - - - -
Victor Hedman
 
 
 
D
 
28 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA -
James Van Riemsdyk
 
LW
 
 
 
30 $7,000,000 $7,000,000 $7,000,000 UFA - -
Nick Foligno
C
LW
RW
 
 
31 $6,605,000 $6,605,000 UFA - - -
Aleksander Barkov
C
 
 
 
 
24 $5,900,000 $5,900,000 $5,900,000 $5,900,000 RFA -
Seth Jones
 
 
 
D
 
25 $5,400,000 $5,400,000 $5,400,000 RFA - -
Alex Galchenyuk
C
LW
RW
 
 
24 $4,900,000 $4,900,000 RFA - - -
Sami Vatanen
 
 
 
D
 
28 $4,875,000 $4,875,000 UFA - - -
Sean Couturier
C
 
 
 
 
26 $4,333,333 $4,333,333 $4,333,333 UFA - -
Craig Smith
 
 
RW
 
 
30 $4,250,000 $4,250,000 UFA - - -
Vladislav Namestnikov
C
LW
RW
 
 
26 $4,000,000 RFA - - - -
Nick Holden
 
 
 
D
 
31 $3,505,000 UFA - - - -
Max Domi
C
LW
 
 
 
24 $3,150,000 $3,150,000 RFA - - -
Ryan Dzingel
 
LW
RW
 
 
26 $1,800,000 RFA - - - -
Mark Jankowski
C
 
 
 
 
24 $1,675,000 $1,675,000 RFA - - -
Scott Mayfield
 
 
 
D
 
26 $1,450,000 $1,450,000 $1,450,000 $1,450,000 $1,450,000 UFA
Malcolm Subban
 
 
 
 
G
25 $971,250 RFA - - - -
Daniel Carr
 
LW
RW
 
 
28 $854,438 $854,438 UFA - - -
Drake Caggiula
C
LW
RW
 
 
24 $850,000 RFA - - - -
Travis Sanheim
 
 
 
D
 
22 $850,000 RFA - - - -
Christian Dvorak
C
LW
 
 
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $78,894,021 $58,267,771 $31,958,333 $15,225,000 $1,450,000 $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
Chris Mueller
C
 
RW
 
 
33 $1,255,000 UFA - - - -
Steve Bernier
 
 
RW
 
 
33 $1,150,000 $1,150,000 $1,150,000 UFA - -
Jordan Subban
 
 
 
D
 
24 $1,000,000 RFA - - - -
Clarke MacArthur
 
LW
 
 
 
34 $999,000 UFA - - - -
Rasmus Asplund
C
 
 
 
 
22 $971,250 $971,250 $971,250 RFA - -
Kasperi Kapanen
 
LW
RW
 
 
22 $971,250 RFA - - - -
Matt Bartkowski
 
 
 
D
 
31 $955,000 $955,000 UFA - - -
Brad Thiessen
 
 
 
 
G
32 $950,000 $950,000 UFA - - -
Taylor Raddysh
 
 
RW
 
 
20 $875,000 $875,000 $875,000 RFA - -
Robbie Russo
 
 
 
D
 
25 $854,438 RFA - - - -
Erik Cernak
 
 
 
D
 
21 $850,000 $850,000 RFA - - -
Erik Condra
 
LW
RW
 
 
33 $777,000 UFA - - - -
Frederic Allard
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Givani Smith
 
LW
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
David Kase
 
LW
RW
 
 
21 $775,000 $775,000 RFA - - -
Tobias Lindberg
 
LW
RW
 
 
23 $775,000 RFA - - - -
William Lagesson
 
 
 
D
 
22 $775,000 RFA - - - -
Fredrik Bergvik
 
 
 
 
G
23 $715,000 $715,000 RFA - - -
Carsen Twarynski
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Matt Filipe
C
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Steven Oleksy
 
 
 
D
 
33 $700,000 UFA - - - -
Joona Koppanen
C
LW
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Akira Schmid
 
 
 
 
G
18 $650,000 $650,000 RFA - - -
Brandon Duhaime
 
LW
RW
 
 
21 $650,000 $650,000 RFA - - -
Denis Malgin
C
LW
RW
 
 
21 $650,000 $650,000 RFA - - -
Lukas Jasek
 
 
RW
 
 
21 $650,000 $650,000 RFA - - -
Christoffer Ehn
C
LW
 
 
 
23 $650,000 RFA - - - -
Louis Belpedio
 
 
 
D
 
22 $650,000 RFA - - - -
Mark Friedman
 
 
 
D
 
23 $650,000 RFA - - - -
Maxim Letunov
C
 
 
 
 
22 $650,000 RFA - - - -
FARM TOTALS $24,147,938 $13,441,250 $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 - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 68,979  6,898  86% $115  $7,932,585
Level 2: 6000 50,409  5,041  84% $76  $3,831,084
Level 3: 4000 32,486  3,249  81% $50  $1,624,300
Level 4: 4500 41,642  4,164  93% $28  $1,165,976
Level 5: 1500 14,724  1,472  98% $299  $4,402,476
Total Attendance: 208,240  20,824 87% - $21,799,885

Balance Sheet

Income
Home Games Left 31
Average Attendance - % 20,824 (87%)
Average Income per Game $2,179,989
Year to Date Revenue $ 21,799,885
Estimated Revenue $67,579,644
End Year Estimated Revenue $89,379,529
  Expense
Days Remaining 1
Pro Expenses Per Days $424,161
Pro Year To Date Expenses $424,161
Farm Expenses Per Days $129,828
Farm Year To Date Expenses $129,828
Pro Payroll $78,894,021
Estimated Season Expenses $79,448,010

Bank Account
Current Funds $223,647,823
Projected Revenue + $89,379,529
Projected Expenses - $79,448,010
Projected Bank Account $233,579,342
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,894,021
Remaining Cap Space $-7,494,021