• AHSQ
  • Day 109Game 743
    New Jersey3
    Columbus
    Boxscore 0 Likes
  • Day 113Game 766
    Winnipeg0
    Columbus
    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
Thomas Vanek
 
LW
RW
 
 
34 $7,350,000 * UFA - - - -
Dylan Larkin
C
 
 
 
 
22 $6,100,000 $6,100,000 $6,100,000 $6,100,000 $6,100,000 RFA
Justin Williams
 
 
RW
 
 
38 $5,800,000 UFA - - - -
Loui Eriksson
 
LW
RW
 
 
33 $5,600,000 UFA - - - -
Ron Hainsey
 
 
 
D
 
37 $5,000,000 UFA - - - -
Dmitry Kulikov
 
 
 
D
 
28 $4,333,333 $4,333,333 UFA - - -
Adam Larsson
 
 
 
D
 
26 $4,166,666 $4,166,666 UFA - - -
Nick Bonino
C
 
 
 
 
30 $4,100,000 $4,100,000 UFA - - -
Carter Hutton
 
 
 
 
G
33 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA
Jake Muzzin
 
 
 
D
 
29 $4,000,000 $4,000,000 UFA - - -
Carl Hagelin
 
LW
 
 
 
30 $4,000,000 UFA - - - -
Ben Hutton
 
 
 
D
 
25 $2,800,000 RFA - - - -
Nate Thompson
C
LW
 
 
 
35 $2,275,000 * UFA - - - -
Al Montoya
 
 
 
 
G
33 $2,200,000 * $2,200,000 * UFA - - -
Calle Jarnkrok
C
 
 
 
 
27 $2,000,000 $2,000,000 $2,000,000 UFA - -
Tim Schaller
C
LW
RW
 
 
28 $1,900,000 UFA - - - -
Joel Armia
 
 
RW
 
 
25 $1,850,000 RFA - - - -
Gabriel Bourque
 
LW
RW
 
 
28 $1,500,000 * $1,500,000 * UFA - - -
Joakim Nordstrom
 
LW
RW
 
 
26 $1,275,000 $1,275,000 UFA - - -
Cal O'Reilly
C
 
 
 
 
32 $1,100,000 * $1,100,000 * UFA - - -
Mirco Mueller
 
 
 
D
 
23 $971,250 RFA - - - -
Brandon Davidson
 
 
 
D
 
27 $750,750 UFA - - - -
Bonus - - - - - -
PRO TOTALS $67,571,999 $34,774,999 $12,100,000 $10,100,000 $10,100,000 $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
Max Jones
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Dominic Toninato
C
 
 
 
 
25 $925,000 RFA - - - -
Patrick Sieloff
 
 
 
D
 
25 $854,438 $854,438 RFA - - -
Jordan Kyrou
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Bogdan Yakimov
C
 
 
 
 
25 $842,500 RFA - - - -
Garrett Wilson
 
LW
RW
 
 
28 $827,702 RFA - - - -
Teemu Kivihalme
 
 
 
D
 
24 $792,500 $792,500 RFA - - -
Gabriel Gagne
C
 
RW
 
 
23 $775,000 $775,000 RFA - - -
Ryan Collins
 
 
 
D
 
23 $775,000 RFA - - - -
Phil Varone
C
LW
RW
 
 
29 $735,000 UFA - - - -
Nick Ebert
 
 
 
D
 
25 $726,250 $726,250 RFA - - -
Brendan Harms
C
 
RW
 
 
25 $715,000 $715,000 RFA - - -
Taylor Cammarata
C
 
 
 
 
24 $715,000 $715,000 RFA - - -
Rinat Valiev
 
 
 
D
 
24 $715,000 RFA - - - -
Spencer Martin
 
 
 
 
G
24 $715,000 RFA - - - -
Matt Donovan
 
 
 
D
 
29 $675,000 UFA - - - -
Evan Cormier
 
 
 
 
G
22 $650,000 $650,000 $650,000 RFA - -
Keaton Middleton
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Matthew Phillips
 
 
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Brad Morrison
C
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Gustav Bouramman
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Kevin Stenlund
C
 
 
 
 
23 $650,000 $650,000 RFA - - -
Will Borgen
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Christian Wolanin
 
 
 
D
 
24 $650,000 RFA - - - -
Gustav Forsling
 
 
 
D
 
23 $650,000 RFA - - - -
Michael Prapavessis
 
 
 
D
 
23 $650,000 RFA - - - -
Ryan Graves
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $19,713,390 $10,903,188 $3,725,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jacques Martin 66 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 174,341  6,705  96% $122  $21,269,602
Level 2: 5780 132,876  5,111  88% $82  $10,895,832
Level 3: 3150 79,441  3,055  97% $65  $5,163,665
Level 4: 3570 92,820  3,570  100% $30  $2,784,600
Level 5: 1500 39,000  1,500  100% $250  $9,750,000
Total Attendance: 518,478  19,941 95% - $57,343,253

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 19,941 (95%)
Average Income per Game $2,205,510
Year to Date Revenue $ 57,343,253
Estimated Revenue $33,082,646
End Year Estimated Revenue $90,425,899
  Expense
Days Remaining 1
Pro Expenses Per Days $384,796
Pro Year To Date Expenses $384,796
Farm Expenses Per Days $109,830
Farm Year To Date Expenses $109,830
Pro Payroll $67,571,999
Estimated Season Expenses $68,066,625

Bank Account
Current Funds $127,206,791
Projected Revenue + $90,425,899
Projected Expenses - $68,066,625
Projected Bank Account $149,566,065
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $67,571,999
Remaining Cap Space $3,828,001