• AHSQ
  • Day 39Game 279
    Tampa Bay1
    Dallas
    Boxscore 0 Likes
  • Day 39Game 132
    Stars3
    Devils4
    Boxscore 0 Likes
  • Day 42Game 154
    Checkers0
    Stars0
    Preview 0 Likes
  • Day 44Game 169
    Stars0
    Wild0
    Preview 0 Likes
  • Day 47Game 187
    Roadrunners
    Stars
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Sebastian Aho
C
 
 
 
 
22 $8,454,000 $8,454,000 $8,454,000 $8,454,000 $8,454,000 RFA
John Carlson
 
 
 
D
 
28 $8,000,000 UFA - - - -
Evander Kane
 
LW
 
 
 
28 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA -
Travis Hamonic
 
 
 
D
 
28 $6,750,000 * $6,750,000 * UFA - - -
Hampus Lindholm
 
 
 
D
 
24 $5,713,415 $5,713,415 RFA - - -
Mika Zibanejad
C
 
 
 
 
25 $5,350,000 $5,350,000 $5,350,000 UFA - -
Jaden Schwartz
 
LW
 
 
 
26 $5,350,000 $5,350,000 UFA - - -
Nick Holden
 
 
 
D
 
31 $4,700,000 * $4,700,000 * UFA - - -
David Perron
 
LW
RW
 
 
30 $4,500,000 UFA - - - -
Jacob Markstrom
 
 
 
 
G
28 $3,700,000 UFA - - - -
Sam Reinhart
C
 
RW
 
 
24 $3,650,000 RFA - - - -
Pavel Buchnevich
 
LW
RW
 
 
23 $3,250,000 $3,250,000 RFA - - -
Stephen Johns
 
 
 
D
 
26 $2,350,000 $2,350,000 UFA - - -
Zach Hyman
 
LW
RW
 
 
26 $2,250,000 $2,250,000 RFA - - -
Robert Bortuzzo
 
 
 
D
 
29 $1,500,000 $1,500,000 UFA - - -
Jordan Weal
C
LW
RW
 
 
26 $1,300,000 * $1,300,000 * UFA - - -
Jack Campbell
 
 
 
 
G
26 $964,688 RFA - - - -
Kailer Yamamoto
 
LW
RW
 
 
20 $925,000 $925,000 RFA - - -
Zac Rinaldo
 
LW
RW
 
 
28 $900,000 $900,000 $900,000 $900,000 UFA -
Zac Dalpe
C
 
RW
 
 
30 $775,000 * $775,000 * $775,000 * UFA - -
Ilya Mikheyev
 
 
RW
 
 
24 $775,000 RFA - - - -
Devin Shore
C
LW
 
 
 
24 $743,819 RFA - - - -
Bonus - - - - - -
PRO TOTALS $78,900,922 $56,567,415 $22,479,000 $16,354,000 $8,454,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Steven Santini
 
 
 
D
 
24 $1,416,666 $1,416,666 RFA - - -
Greg McKegg
C
LW
 
 
 
27 $1,250,000 $1,250,000 $1,250,000 UFA - -
Karl Alzner
 
 
 
D
 
31 $1,200,000 $1,200,000 UFA - - -
Nathan Gerbe
 
LW
 
 
 
32 $999,999 $999,999 $999,999 $999,999 UFA -
Nathan Gerbe
 
LW
 
 
 
32 $999,999 $999,999 $999,999 $999,999 UFA -
Nathan Gerbe
 
LW
 
 
 
32 $999,999 $999,999 $999,999 $999,999 UFA -
Aaron Ness
 
 
 
D
 
29 $950,000 $950,000 UFA - - -
Jack Glover
 
 
 
D
 
23 $892,500 $892,500 RFA - - -
Colin Blackwell
C
 
 
 
 
26 $875,000 $875,000 $875,000 $875,000 $875,000 UFA
Taylor Fedun
 
 
 
D
 
31 $850,000 UFA - - - -
Chase De Leo
C
 
 
 
 
24 $825,000 $825,000 $825,000 $825,000 RFA -
Mitch McLain
C
 
 
 
 
26 $787,500 RFA - - - -
Reece Scarlett
 
 
 
D
 
26 $781,010 RFA - - - -
Matheson Iacopelli
 
LW
RW
 
 
25 $779,625 RFA - - - -
Nick Campoli
C
 
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Christian Jaros
 
 
 
D
 
24 $755,000 RFA - - - -
Jacob Bryson
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Joey Dudek
C
 
 
 
 
23 $715,000 $715,000 RFA - - -
Mitch Slattery
 
 
RW
 
 
23 $715,000 $715,000 RFA - - -
Tanner Fritz
C
 
RW
 
 
28 $715,000 $715,000 UFA - - -
Bokondji Imama
 
LW
 
 
 
23 $715,000 RFA - - - -
Brett Lernout
 
 
 
D
 
24 $715,000 RFA - - - -
Thomas Di Pauli
C
LW
 
 
 
25 $700,000 $700,000 RFA - - -
Thomas Di Pauli
C
LW
 
 
 
25 $700,000 $700,000 RFA - - -
Yegor Zaitsev
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Chaz Reddekopp
 
 
 
D
 
23 $700,000 RFA - - - -
David Hrenak
 
 
 
 
G
21 $700,000 RFA - - - -
Dennis Gilbert
 
 
 
D
 
23 $700,000 RFA - - - -
Glenn Gawdin
C
 
 
 
 
22 $700,000 RFA - - - -
Markus Ruusu
 
 
 
 
G
22 $700,000 RFA - - - -
FARM TOTALS $25,037,298 $16,154,163 $6,724,997 $4,699,997 $875,000 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Todd McLellan 53 $5,700,000 $5,700,000 $5,700,000 - -
COACHING TOTALS $5,700,000 $5,700,000 $5,700,000 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6750 76,998  6,417  95% $135  $10,394,730
Level 2: 5750 58,264  4,855  84% $90  $5,243,760
Level 3: 3150 36,863  3,072  98% $60  $2,211,780
Level 4: 4150 43,910  3,659  88% $38  $1,668,580
Level 5: 1200 14,400  1,200  100% $325  $4,680,000
Total Attendance: 230,435  19,203 91% - $27,828,678

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 19,203 (91%)
Average Income per Game $2,319,057
Year to Date Revenue $ 27,828,678
Estimated Revenue $37,104,904
End Year Estimated Revenue $64,933,582
  Expense
Days Remaining 1
Pro Expenses Per Days $680,180
Pro Year To Date Expenses $680,180
Farm Expenses Per Days $189,299
Farm Year To Date Expenses $189,299
Pro Payroll $78,900,922
Estimated Season Expenses $79,770,401

Bank Account
Current Funds $66,572,453
Projected Revenue + $64,933,582
Projected Expenses - $79,770,401
Projected Bank Account $51,735,634
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,900,922
Remaining Cap Space $-7,500,922