• AHSQ
  • Day 111Game 760
    Florida4
    Minnesota
    Boxscore 0 Likes
  • Day 113Game 767
    Detroit0
    Minnesota
    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
Anton Stralman
 
 
 
D
 
33 $8,000,000 $8,000,000 $8,000,000 UFA - -
Johnny Boychuk
 
 
 
D
 
34 $6,100,000 UFA - - - -
Brandon Sutter
C
 
 
 
 
29 $5,500,000 $5,500,000 UFA - - -
Sam Gagner
C
LW
RW
 
 
29 $4,800,000 UFA - - - -
Brendan Smith
 
 
 
D
 
29 $4,350,000 $4,350,000 UFA - - -
Roman Polak
 
 
 
D
 
32 $4,250,000 $4,250,000 UFA - - -
Alex Biega
 
 
 
D
 
31 $4,000,000 * UFA - - - -
Colin Wilson
C
LW
 
 
 
29 $3,937,500 UFA - - - -
Jamie McGinn
 
LW
RW
 
 
31 $3,000,000 * UFA - - - -
Harry Zolnierczyk
 
LW
RW
 
 
32 $2,750,000 * UFA - - - -
Frank Vatrano
C
LW
RW
 
 
24 $2,533,333 $2,533,333 $2,533,333 $2,533,333 UFA -
Anders Nilsson
 
 
 
 
G
28 $2,500,000 UFA - - - -
Jayson Megna
C
 
RW
 
 
29 $2,500,000 * UFA - - - -
David Schlemko
 
 
 
D
 
31 $2,100,000 UFA - - - -
Anton Khudobin
 
 
 
 
G
32 $2,000,000 * $2,000,000 * UFA - - -
Ryan Callahan
 
 
RW
 
 
33 $2,000,000 * $2,000,000 * UFA - - -
Nicolas Deslauriers
 
LW
RW
 
 
27 $1,750,000 * $1,750,000 * UFA - - -
Mark Borowiecki
 
 
 
D
 
29 $1,500,000 * $1,500,000 * UFA - - -
Logan Brown
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Evgeny Svechnikov
 
LW
 
 
 
22 $925,000 $925,000 RFA - - -
Michael Mersch
 
LW
 
 
 
27 $867,300 $867,300 UFA - - -
Dennis Yan
 
LW
RW
 
 
21 $850,000 $850,000 RFA - - -
Alexander Dergachyov
C
 
RW
 
 
22 $775,000 $775,000 RFA - - -
Kyle Jenkins
 
 
 
D
 
22 $650,000 RFA - - - -
Nick Wolff
 
 
 
D
 
22 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $69,213,133 $36,225,633 $11,458,333 $2,533,333 $0 $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
Samuel Morin
 
 
 
D
 
24 $971,250 $971,250 $971,250 RFA - -
Francois Brassard
 
 
 
 
G
25 $950,000 $950,000 RFA - - -
German Rubtsov
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Mackenzie Blackwood
 
 
 
 
G
23 $892,500 $892,500 RFA - - -
Jimmy Lodge
C
 
RW
 
 
24 $892,500 RFA - - - -
Nathan Bastian
 
 
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Ryan Faragher
 
 
 
 
G
29 $850,000 $850,000 UFA - - -
Josh Mahura
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Christian Fischer
C
 
RW
 
 
22 $775,000 $775,000 RFA - - -
Parker Wotherspoon
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Rem Pitlick
C
 
 
 
 
22 $775,000 $775,000 RFA - - -
Ryan Gropp
 
LW
 
 
 
23 $775,000 $775,000 RFA - - -
Chase De Leo
C
 
 
 
 
24 $775,000 RFA - - - -
Sam Lafferty
C
LW
 
 
 
24 $767,500 $767,500 RFA - - -
Matheson Iacopelli
 
 
RW
 
 
25 $742,500 RFA - - - -
Cole Ully
 
LW
RW
 
 
24 $715,000 RFA - - - -
Artur Kayumov
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Jack Walker
 
LW
 
 
 
23 $700,000 $700,000 RFA - - -
Benjamin Gleason
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Ethan Bear
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Adam Helewka
 
LW
 
 
 
24 $650,000 RFA - - - -
Andrew Mangiapane
 
LW
 
 
 
23 $650,000 RFA - - - -
Blake Siebenaler
 
 
 
D
 
23 $650,000 RFA - - - -
Dominik Kahun
C
LW
RW
 
 
24 $650,000 RFA - - - -
Emil Johansson
 
 
 
D
 
23 $650,000 RFA - - - -
Lukas Vejdemo
C
LW
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $19,806,250 $12,781,250 $4,871,250 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
J.J. Daigneault 53 $2,500,000 - - - -
COACHING TOTALS $2,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6200 114,788  4,991  80% $160  $18,366,080
Level 2: 3120 69,511  3,022  97% $135  $9,383,985
Level 3: 3600 43,538  1,893  53% $100  $4,353,800
Level 4: 4080 49,969  2,173  53% $68  $3,397,892
Level 5: 6999 45,705  1,987  28% $205  $9,369,525
Total Attendance: 323,511  14,066 59% - $51,601,973

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 14,066 (59%)
Average Income per Game $2,243,564
Year to Date Revenue $ 51,601,973
Estimated Revenue $40,384,153
End Year Estimated Revenue $91,986,126
  Expense
Days Remaining 1
Pro Expenses Per Days $372,114
Pro Year To Date Expenses $372,114
Farm Expenses Per Days $106,485
Farm Year To Date Expenses $106,485
Pro Payroll $69,213,133
Estimated Season Expenses $69,691,732

Bank Account
Current Funds $90,350,363
Projected Revenue + $91,986,126
Projected Expenses - $69,691,732
Projected Bank Account $112,644,757
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,213,133
Remaining Cap Space $2,186,867