• AHSQ
  • Day 103Game 707
    Tampa Bay0
    New Jersey
    Boxscore 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
Evgeni Malkin
C
LW
RW
 
 
32 $9,500,000 $9,500,000 $9,500,000 UFA - -
Jamie Benn
 
LW
 
 
 
29 $9,500,000 $9,500,000 $9,500,000 UFA - -
Mark Scheifele
C
 
 
 
 
25 $6,125,000 $6,125,000 $6,125,000 UFA - -
Jonathan Quick
 
 
 
 
G
32 $5,800,000 UFA - - - -
Blake Wheeler
 
 
RW
 
 
32 $5,600,000 UFA - - - -
Michael Del Zotto
 
 
 
D
 
28 $5,040,000 $5,040,000 $5,040,000 $5,040,000 UFA -
Jonathan Marchessault
 
LW
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA -
Sami Vatanen
 
 
 
D
 
28 $4,875,000 $4,875,000 UFA - - -
Nazem Kadri
C
 
 
 
 
29 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA -
Jake Gardiner
 
 
 
D
 
29 $4,050,000 UFA - - - -
Brandon Pirri
C
LW
RW
 
 
27 $3,850,000 * $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 $3,500,000 UFA
Thomas Greiss
 
 
 
 
G
32 $3,000,000 * $3,000,000 * UFA - - -
Ryan Ellis
 
 
 
D
 
28 $2,500,000 UFA - - - -
Chad Ruhwedel
 
 
 
D
 
28 $1,050,000 $1,050,000 $1,050,000 UFA - -
Mike Reilly
 
 
 
D
 
25 $971,250 RFA - - - -
Nick Schmaltz
C
 
 
 
 
22 $850,000 RFA - - - -
Nick Jensen
 
 
 
D
 
28 $812,500 UFA - - - -
Ondrej Kase
 
 
RW
 
 
23 $775,000 RFA - - - -
David Rittich
 
 
 
 
G
26 $725,000 * RFA - - - -
Ryan Carpenter
C
 
RW
 
 
27 $715,000 UFA - - - -
Jesper Bratt
 
LW
RW
 
 
20 $650,000 $650,000 $650,000 RFA - -
Michael Haley
C
LW
RW
 
 
32 $650,000 UFA - - - -
Sam Ruopp
 
 
 
D
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $79,963,750 $56,590,000 $48,715,000 $21,890,000 $3,500,000 $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
Nick Shore
C
 
 
 
 
27 $1,850,000 $1,850,000 $1,850,000 UFA - -
Collin Delia
 
 
 
 
G
25 $1,000,000 $1,000,000 $1,000,000 $1,000,000 RFA -
Logan Day
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - -
Paul Thompson
 
 
RW
 
 
31 $950,000 $950,000 UFA - - -
Logan Stanley
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Vitaly Abramov
 
LW
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Boris Katchouk
 
LW
 
 
 
21 $850,000 RFA - - - -
Mitch McLain
C
 
 
 
 
26 $787,500 $787,500 RFA - - -
Tyler Mueller
 
 
 
D
 
25 $787,500 $787,500 RFA - - -
Zeb Knutson
 
 
RW
 
 
26 $787,500 $787,500 RFA - - -
Adam Wilcox
 
 
 
 
G
27 $787,500 RFA - - - -
Luc Snuggerud
 
 
 
D
 
24 $775,000 RFA - - - -
Jake Kulevich
 
 
 
D
 
26 $750,000 RFA - - - -
Kasimir Kaskisuo
 
 
 
 
G
26 $715,000 $715,000 RFA - - -
Steven Johnson
 
 
 
D
 
25 $715,000 $715,000 RFA - - -
Par Lindholm
C
 
 
 
 
28 $675,000 UFA - - - -
Mathieu Joseph
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Michael Eyssimont
C
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Niko Mikkola
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Darby Llewellyn
 
LW
 
 
 
23 $650,000 RFA - - - -
Jacob MacDonald
 
 
 
D
 
26 $650,000 RFA - - - -
Joey Dudek
C
 
 
 
 
23 $650,000 RFA - - - -
Karson Kuhlman
C
 
RW
 
 
24 $650,000 RFA - - - -
Ville Meskanen
 
 
RW
 
 
24 $650,000 RFA - - - -
William Lockwood
 
 
RW
 
 
21 $650,000 RFA - - - -
FARM TOTALS $20,055,000 $12,317,500 $4,625,000 $1,000,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bruce Cassidy 54 $3,500,000 - - - -
COACHING TOTALS $3,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5500 126,500  5,500  100% $110  $13,915,000
Level 2: 3500 80,500  3,500  100% $82  $6,601,000
Level 3: 4000 74,248  3,228  81% $55  $4,083,640
Level 4: 6000 92,526  4,023  67% $33  $3,053,358
Level 5: 1000 23,000  1,000  100% $250  $5,750,000
Total Attendance: 396,774  17,251 86% - $38,413,448

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 17,251 (86%)
Average Income per Game $1,670,150
Year to Date Revenue $ 38,413,448
Estimated Revenue $30,062,698
End Year Estimated Revenue $68,476,146
  Expense
Days Remaining 1
Pro Expenses Per Days $429,913
Pro Year To Date Expenses $429,913
Farm Expenses Per Days $107,823
Farm Year To Date Expenses $107,823
Pro Payroll $79,963,750
Estimated Season Expenses $80,501,486

Bank Account
Current Funds $3,378,834
Projected Revenue + $68,476,146
Projected Expenses - $80,501,486
Projected Bank Account $-8,646,506
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,963,750
Remaining Cap Space $-8,563,750