• AHSQ
  • Day 11Game 41
    Boston3
    Columbus
    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
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 - - - -
Jaroslav Halak
 
 
 
 
G
33 $3,500,000 $3,500,000 UFA - - -
Sven Baertschi
 
LW
RW
 
 
27 $3,366,666 $3,366,666 $3,366,666 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 $0 $41,641,665 $15,466,666 $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
 
 
 
 
26 $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 - - -
Kalle Kossila
C
LW
 
 
 
26 $775,000 RFA - - - -
Ryan Collins
 
 
 
D
 
23 $775,000 RFA - - - -
Nick Ebert
 
 
 
D
 
25 $726,250 $726,250 RFA - - -
Brendan Harms
C
 
RW
 
 
26 $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 - - - -
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
 
 
23 $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 $19,078,390 $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 - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 21,000  7,000  100% $122  $2,562,000
Level 2: 5780 15,729  5,243  91% $82  $1,289,778
Level 3: 3150 9,450  3,150  100% $65  $614,250
Level 4: 3570 10,710  3,570  100% $30  $321,300
Level 5: 1500 4,500  1,500  100% $250  $1,125,000
Total Attendance: 61,389  20,463 97% - $6,799,178

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 20,463 (97%)
Average Income per Game $2,266,393
Year to Date Revenue $ 6,799,178
Estimated Revenue $-6,799,178
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $0

Bank Account
Current Funds $130,002,230
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $130,002,230
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000