• AHSQ
  • Day 91Game 667
    NY Rangers3
    New Jersey
    Boxscore 0 Likes
  • Day 96Game 703
    NY Rangers0
    New Jersey
    Preview 0 Likes
  • Day 98Game 720
    Philadelphia0
    New Jersey
    Preview 0 Likes
  • Day 91Game 512
    Devils3
    Tigers1
    Boxscore 0 Likes
  • Day 93Game 525
    Bears0
    Devils0
    Preview 0 Likes
  • Day 96Game 543
    Devils0
    Crunch0
    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
Jamie Benn
C
LW
 
 
 
29 $9,500,000 $9,500,000 UFA - - -
Jamie Benn
C
LW
 
 
 
29 $9,500,000 $9,500,000 UFA - - -
Jamie Benn
C
LW
 
 
 
29 $9,500,000 $9,500,000 UFA - - -
Mark Scheifele
C
 
 
 
 
25 $6,125,000 $6,125,000 RFA - - -
Ondrej Kase
 
LW
RW
 
 
23 $6,000,000 $6,000,000 RFA - - -
Nick Schmaltz
C
LW
RW
 
 
22 $5,850,000 $5,850,000 $5,850,000 $5,850,000 $5,850,000 RFA
Justin Schultz
 
 
 
D
 
29 $5,500,000 UFA - - - -
Michael Del Zotto
 
 
 
D
 
28 $5,040,000 $5,040,000 $5,040,000 UFA - -
Jonathan Marchessault
 
LW
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - -
Sami Vatanen
 
 
 
D
 
28 $4,875,000 UFA - - - -
Nazem Kadri
C
 
 
 
 
29 $4,500,000 $4,500,000 $4,500,000 UFA - -
Brandon Pirri
C
LW
RW
 
 
27 $3,850,000 $3,850,000 $3,850,000 UFA - -
Michael Ferland
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA -
Thomas Greiss
 
 
 
 
G
32 $3,000,000 UFA - - - -
Mike Reilly
 
 
 
D
 
25 $1,500,000 $1,500,000 RFA - - -
Collin Delia
 
 
 
 
G
24 $1,000,000 $1,000,000 $1,000,000 RFA - -
Paul Thompson
 
 
RW
 
 
30 $950,000 UFA - - - -
Nick Suzuki
C
 
 
 
 
19 $925,000 $925,000 $925,000 RFA - -
Taro Hirose
 
LW
 
 
 
22 $775,000 RFA - - - -
David Rittich
 
 
 
 
G
26 $725,000 * RFA - - - -
Matt Roy
 
 
 
D
 
24 $725,000 RFA - - - -
Jesper Bratt
 
LW
RW
 
 
20 $700,000 $700,000 RFA - - -
Joakim Nygard
 
LW
 
 
 
25 $700,000 RFA - - - -
Juuso Riikola
 
 
 
D
 
25 $700,000 RFA - - - -
Mathieu Joseph
 
LW
RW
 
 
21 $700,000 RFA - - - -
Niko Mikkola
 
 
 
D
 
22 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $72,115,000 $72,490,000 $29,665,000 $9,350,000 $5,850,000 $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
Logan Day
 
 
 
D
 
26 $1,000,000 RFA - - - -
Gabriel Vilardi
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Timothy Liljegren
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Logan Stanley
 
 
 
D
 
22 $925,000 $925,000 RFA - - -
Boris Katchouk
 
LW
 
 
 
22 $892,500 $892,500 RFA - - -
Philippe Desrosiers
 
 
 
 
G
25 $854,438 RFA - - - -
William Lockwood
 
 
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Vitaly Abramov
 
LW
RW
 
 
22 $850,000 $850,000 RFA - - -
David Farrance
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Karson Kuhlman
C
 
RW
 
 
25 $750,000 RFA - - - -
Santeri Virtanen
C
 
 
 
 
21 $725,000 $725,000 $725,000 RFA - -
Aapeli Rasane
C
 
 
 
 
23 $725,000 $725,000 RFA - - -
Jimmy Schuldt
 
 
 
D
 
25 $725,000 RFA - - - -
Mitch Reinke
 
 
 
D
 
25 $725,000 RFA - - - -
Kasimir Kaskisuo
 
 
 
 
G
28 $715,000 RFA - - - -
Steven Johnson
 
 
 
D
 
26 $715,000 RFA - - - -
Kirill Slepets
 
 
RW
 
 
21 $700,000 $700,000 $700,000 RFA - -
Pavel Shen
C
 
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Tim Soderlund
 
LW
RW
 
 
22 $700,000 $700,000 RFA - - -
Michael Eyssimont
C
LW
 
 
 
24 $700,000 RFA - - - -
Olle Alsing
 
 
 
D
 
25 $700,000 RFA - - - -
Vinni Lettieri
C
 
RW
 
 
25 $700,000 RFA - - - -
FARM TOTALS $17,276,938 $9,692,500 $5,600,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Bruce Cassidy 55 $3,700,000 - - - -
COACHING TOTALS $3,700,000 $0 $0 $0 $0

Attendance

PRO Attendance - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5500 121,000  5,500  100% $110  $13,310,000
Level 2: 3500 77,000  3,500  100% $82  $6,314,000
Level 3: 4000 69,002  3,136  78% $55  $3,795,110
Level 4: 6000 84,273  3,831  64% $33  $2,781,009
Level 5: 1000 22,000  1,000  100% $250  $5,500,000
Total Attendance: 373,275  16,967 85% - $36,455,135

Balance Sheet

Income
Home Games Left 6
Average Attendance - % 16,967 (85%)
Average Income per Game $1,657,052
Year to Date Revenue $ 36,455,135
Estimated Revenue $9,942,310
End Year Estimated Revenue $46,397,445
  Expense
Days Remaining 1
Pro Expenses Per Days $621,681
Pro Year To Date Expenses $621,681
Farm Expenses Per Days $146,415
Farm Year To Date Expenses $146,415
Pro Payroll $72,115,000
Estimated Season Expenses $72,883,096

Bank Account
Current Funds $-33,200,869
Projected Revenue + $46,397,445
Projected Expenses - $72,883,096
Projected Bank Account $-59,686,520
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,115,000
Remaining Cap Space $-715,000