• AHSQ
  • Day 11Game 64
    Los Angeles3
    Dallas
    Boxscore 0 Likes
  • Day 16Game 100
    Vegas0
    Dallas
    Preview 0 Likes
  • Day 18Game 116
    Ottawa0
    Dallas
    Preview 0 Likes
  • Day 11Game 67
    Stars5
    Griffins3
    Boxscore 0 Likes
  • Day 14Game 91
    Stars6
    Eagles5
    Boxscore 0 Likes
  • Day 18Game 114
    Stars0
    IceHogs0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Sebastian Aho
C
 
 
 
 
21 $8,454,000 $8,454,000 $8,454,000 $8,454,000 RFA -
John Carlson
 
 
 
D
 
28 $8,000,000 $8,000,000 UFA - - -
Evander Kane
 
LW
RW
 
 
28 $7,000,000 $7,000,000 $7,000,000 UFA - -
Travis Hamonic
 
 
 
D
 
28 $6,750,000 UFA - - - -
Jacob Markstrom
 
 
 
 
G
28 $6,000,000 UFA - - - -
Mika Zibanejad
C
 
 
 
 
25 $5,350,000 $5,350,000 RFA - - -
Jaden Schwartz
 
LW
 
 
 
26 $5,350,000 RFA - - - -
Sam Reinhart
C
 
RW
 
 
24 $5,200,000 RFA - - - -
Nick Holden
 
 
 
D
 
31 $4,700,000 UFA - - - -
Jake Debrusk
 
LW
RW
 
 
22 $3,675,000 RFA - - - -
Pavel Buchnevich
 
LW
RW
 
 
23 $3,250,000 RFA - - - -
Stephen Johns
 
 
 
D
 
26 $2,350,000 RFA - - - -
Zach Hyman
 
LW
RW
 
 
26 $2,250,000 RFA - - - -
Mark Borowiecki
 
 
 
D
 
29 $1,999,999 * $1,999,999 * $1,999,999 * UFA - -
Robert Bortuzzo
 
 
 
D
 
29 $1,500,000 UFA - - - -
Michael Stone
 
 
 
D
 
28 $1,000,000 * $1,000,000 * $1,000,000 * UFA - -
Scott Wedgewood
 
 
 
 
G
26 $1,000,000 * RFA - - - -
Braydon Coburn
 
 
 
D
 
33 $950,000 * $950,000 * UFA - - -
Braydon Coburn
 
 
 
D
 
33 $950,000 * $950,000 * UFA - - -
Braydon Coburn
 
 
 
D
 
33 $950,000 * $950,000 * UFA - - -
Brady Tkachuk
 
LW
 
 
 
19 $925,000 $925,000 $925,000 RFA - -
Christopher Gibson
 
 
 
 
G
26 $925,000 * $925,000 * $925,000 * UFA - -
Kailer Yamamoto
 
 
RW
 
 
20 $925,000 RFA - - - -
Devin Shore
C
LW
 
 
 
24 $850,000 $850,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $79,403,998 $37,353,999 $20,303,999 $8,454,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Ilya Mikheyev
 
LW
RW
 
 
27 $1,645,000 RFA - - - -
Steven Santini
 
 
 
D
 
26 $1,416,666 RFA - - - -
Greg McKegg
C
LW
RW
 
 
28 $1,250,000 $1,250,000 RFA - - -
Karl Alzner
 
 
 
D
 
32 $1,200,000 UFA - - - -
Nathan Gerbe
 
LW
RW
 
 
33 $999,999 $999,999 $999,999 UFA - -
Nathan Gerbe
 
LW
RW
 
 
33 $999,999 $999,999 $999,999 UFA - -
Nathan Gerbe
 
LW
RW
 
 
33 $999,999 $999,999 $999,999 UFA - -
Sam Carrick
C
 
 
 
 
29 $950,000 $950,000 $950,000 $950,000 UFA -
Aaron Ness
 
 
 
D
 
30 $950,000 UFA - - - -
Dennis Gilbert
 
 
 
D
 
24 $950,000 RFA - - - -
Vitali Kravtsov
 
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Zac Rinaldo
 
LW
 
 
 
30 $900,000 $900,000 $900,000 UFA - -
Jack Glover
 
 
 
D
 
24 $892,500 RFA - - - -
Colin Blackwell
C
LW
RW
 
 
27 $875,000 $875,000 $875,000 $875,000 UFA -
Albin Eriksson
 
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - -
David Hrenak
 
 
 
 
G
23 $855,000 $855,000 RFA - - -
Chase De Leo
C
LW
 
 
 
25 $825,000 $825,000 $825,000 RFA - -
Christian Jaros
 
 
 
D
 
25 $800,000 RFA - - - -
Logan Hutsko
C
 
RW
 
 
21 $775,000 $775,000 RFA - - -
Nick Campoli
C
 
 
 
 
21 $775,000 $775,000 RFA - - -
Zac Dalpe
C
 
RW
 
 
32 $775,000 $775,000 UFA - - -
Brady Keeper
 
 
 
D
 
25 $762,500 $762,500 RFA - - -
Markus Ruusu
 
 
 
 
G
23 $735,000 $735,000 RFA - - -
Jack St. Ivany
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Jacob Bryson
 
 
 
D
 
23 $725,000 RFA - - - -
Joey Dudek
C
 
 
 
 
24 $715,000 RFA - - - -
Mitch Slattery
 
 
RW
 
 
24 $715,000 RFA - - - -
Tanner Fritz
C
 
 
 
 
29 $715,000 RFA - - - -
Lauri Pajuniemi
 
 
RW
 
 
21 $700,000 $700,000 $700,000 RFA - -
Patrick Khodorenko
C
 
 
 
 
22 $700,000 $700,000 RFA - - -
Thomas Di Pauli
C
LW
 
 
 
26 $700,000 RFA - - - -
Thomas Di Pauli
C
LW
 
 
 
26 $700,000 RFA - - - -
Yegor Zaitsev
 
 
 
D
 
23 $700,000 RFA - - - -
FARM TOTALS $29,226,663 $16,402,497 $9,774,997 $1,825,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Todd McLellan 53 $5,700,000 $5,700,000 - - -
COACHING TOTALS $5,700,000 $5,700,000 $0 $0 $0

Attendance

PRO Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6750 6,565  6,565  97% $135  $886,275
Level 2: 5750 4,706  4,706  82% $90  $423,540
Level 3: 3150 2,865  2,865  91% $60  $171,900
Level 4: 4150 3,639  3,639  88% $38  $138,282
Level 5: 1200 1,200  1,200  100% $325  $390,000
Total Attendance: 18,975  18,975 90% - $2,994,896

Balance Sheet

Income
Home Games Left 40
Average Attendance - % 18,975 (90%)
Average Income per Game $2,994,896
Year to Date Revenue $ 2,994,896
Estimated Revenue $119,795,840
End Year Estimated Revenue $122,790,736
  Expense
Days Remaining 6
Pro Expenses Per Days $397,020
Pro Year To Date Expenses $2,382,120
Farm Expenses Per Days $137,194
Farm Year To Date Expenses $823,164
Pro Payroll $79,403,998
Estimated Season Expenses $82,609,282

Bank Account
Current Funds $79,724,704
Projected Revenue + $122,790,736
Projected Expenses - $82,609,282
Projected Bank Account $119,906,158
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,403,998
Remaining Cap Space $-8,003,998