• AHSQ
  • Day 54Game 374
    Toronto1
    Minnesota
    Boxscore 0 Likes
  • Day 56Game 345
    Wild3
    Senators5
    Boxscore 0 Likes
  • Day 59Game 362
    Canucks0
    Wild0
    Preview 0 Likes
  • Day 61Game 375
    Wild0
    Wolves0
    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
Tyler Seguin
C
 
RW
 
 
26 $9,850,000 $9,850,000 $9,850,000 UFA - -
Jacob Trouba
 
 
 
D
 
24 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA -
Anton Stralman
 
 
 
D
 
32 $8,000,000 UFA - - - -
Mikael Granlund
C
LW
RW
 
 
26 $7,500,000 * $7,500,000 * $7,500,000 * UFA - -
T.J. Brodie
 
 
 
D
 
28 $7,500,000 $7,500,000 UFA - - -
Jake Muzzin
 
 
 
D
 
29 $7,100,000 * $7,100,000 * $7,100,000 * $7,100,000 * UFA -
Joonas Donskoi
 
LW
RW
 
 
26 $4,500,000 RFA - - - -
Andreas Johnsson
 
LW
RW
 
 
24 $3,400,000 RFA - - - -
Jakub Vrana
 
LW
 
 
 
22 $3,350,000 RFA - - - -
Anton Khudobin
 
 
 
 
G
32 $3,333,333 $3,333,333 UFA - - -
Frank Vatrano
 
LW
RW
 
 
24 $2,533,333 $2,533,333 RFA - - -
Andrew Mangiapane
 
LW
RW
 
 
23 $2,425,000 RFA - - - -
Brandon Davidson
 
 
 
D
 
27 $1,000,000 $1,000,000 UFA - - -
Christian Fischer
 
LW
RW
 
 
21 $1,000,000 RFA - - - -
Dalton Prout
 
 
 
D
 
28 $1,000,000 UFA - - - -
Kaapo Kakko
 
 
RW
 
 
17 $925,000 $925,000 $925,000 RFA - -
Igor Shesterkin
 
 
 
 
G
23 $925,000 RFA - - - -
Luke Kunin
C
 
RW
 
 
22 $925,000 RFA - - - -
Jaret Anderson-Dolan
C
LW
 
 
 
19 $850,000 $850,000 RFA - - -
Conor Timmins
 
 
 
D
 
20 $850,000 RFA - - - -
Alexandre Texier
C
LW
 
 
 
19 $775,000 $775,000 RFA - - -
Andrew Peeke
 
 
 
D
 
20 $725,000 $725,000 RFA - - -
Nathan Smith
C
 
 
 
 
20 $700,000 $700,000 RFA - - -
Nathan Smith
C
 
 
 
 
20 $700,000 $700,000 RFA - - -
Nathan Smith
C
 
 
 
 
20 $700,000 $700,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $77,166,666 $52,191,666 $33,375,000 $15,100,000 $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
Alexis Lafreniere
 
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
Liam Foudy
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Cody Glass
C
 
RW
 
 
22 $925,000 $925,000 RFA - - -
Isaac Ratcliffe
 
LW
 
 
 
21 $925,000 $925,000 RFA - - -
German Rubtsov
C
 
 
 
 
22 $925,000 RFA - - - -
Logan Brown
C
 
 
 
 
23 $925,000 RFA - - - -
Alexander Alexeyev
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - -
Jonny Tychonick
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - -
Kevin Mandolese
 
 
 
 
G
20 $875,000 $875,000 $875,000 RFA - -
Sampo Ranta
 
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - -
Rem Pitlick
C
LW
 
 
 
24 $874,125 RFA - - - -
Matthew Strome
 
LW
 
 
 
22 $850,000 $850,000 RFA - - -
Morgan Geekie
C
 
RW
 
 
22 $850,000 RFA - - - -
Nathan Bastian
 
 
RW
 
 
24 $850,000 RFA - - - -
Josh Mahura
 
 
 
D
 
23 $775,000 RFA - - - -
Martin Fehervary
 
 
 
D
 
22 $725,000 $725,000 $725,000 RFA - -
Paul Cotter
C
 
RW
 
 
21 $700,000 $700,000 $700,000 RFA - -
Ivan Prosvetov
 
 
 
 
G
22 $700,000 $700,000 RFA - - -
Jasper Weatherby
C
 
 
 
 
22 $700,000 $700,000 RFA - - -
Jeremy Swayman
 
 
 
 
G
22 $700,000 $700,000 RFA - - -
Artur Kayumov
 
LW
 
 
 
22 $700,000 RFA - - - -
Benjamin Gleason
 
 
 
D
 
22 $700,000 RFA - - - -
Dylan Coghlan
 
 
 
D
 
22 $700,000 RFA - - - -
Fedor Gordeev
 
 
 
D
 
21 $700,000 RFA - - - -
Kole Sherwood
 
 
RW
 
 
23 $700,000 RFA - - - -
Riley Stotts
C
 
 
 
 
21 $700,000 RFA - - - -
FARM TOTALS $20,974,125 $11,575,000 $6,775,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Rick Bowness 66 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6200 74,182  6,182  100% $125  $9,272,750
Level 2: 3120 37,440  3,120  100% $58  $2,171,520
Level 3: 3600 39,602  3,300  92% $45  $1,782,090
Level 4: 4080 47,688  3,974  97% $25  $1,192,200
Level 5: 6999 24,450  2,038  29% $160  $3,912,000
Total Attendance: 223,362  18,614 78% - $27,312,532

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 18,614 (78%)
Average Income per Game $2,276,044
Year to Date Revenue $ 27,312,532
Estimated Revenue $66,005,286
End Year Estimated Revenue $93,317,818
  Expense
Days Remaining 6
Pro Expenses Per Days $385,833
Pro Year To Date Expenses $2,314,998
Farm Expenses Per Days $105,398
Farm Year To Date Expenses $632,388
Pro Payroll $77,166,666
Estimated Season Expenses $80,114,052

Bank Account
Current Funds $10,346,570
Projected Revenue + $93,317,818
Projected Expenses - $80,114,052
Projected Bank Account $23,550,336
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,166,666
Remaining Cap Space $-5,766,666