• AHSQ
  • Day 50Game 339
    San Jose3
    New Jersey
    Boxscore 0 Likes
  • Day 58Game 398
    Philadelphia
    New Jersey
    Preview 0 Likes
  • Day 51Game 320
    Rocket5
    Comets7
    Boxscore 0 Likes
  • Day 54Game 337
    Comets2
    Thunderbirds3
    Boxscore 0 Likes
  • Day 58Game 354
    Moose
    Comets
    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
Jamie Benn
C
LW
 
 
 
29 $9,500,000 UFA - - - -
Jamie Benn
C
LW
 
 
 
29 $9,500,000 UFA - - - -
Jamie Benn
C
LW
 
 
 
29 $9,500,000 UFA - - - -
Mark Scheifele
C
 
 
 
 
25 $6,125,000 RFA - - - -
Ondrej Kase
 
 
RW
 
 
23 $6,000,000 RFA - - - -
Nick Schmaltz
C
LW
RW
 
 
22 $5,850,000 $5,850,000 $5,850,000 $5,850,000 RFA -
Michael Del Zotto
 
 
 
D
 
28 $5,040,000 $5,040,000 UFA - - -
Jonathan Marchessault
 
LW
 
 
 
28 $5,000,000 $5,000,000 UFA - - -
Nazem Kadri
C
 
 
 
 
29 $4,500,000 $4,500,000 UFA - - -
Brandon Pirri
C
LW
RW
 
 
27 $3,850,000 $3,850,000 UFA - - -
Devan Dubnyk
 
 
 
 
G
33 $3,750,000 * $3,750,000 * $3,750,000 * UFA - -
Michael Ferland
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 UFA - -
Richard Panik
 
LW
RW
 
 
27 $3,125,000 $3,125,000 UFA - - -
Mike Reilly
 
 
 
D
 
25 $1,500,000 RFA - - - -
Juuso Riikola
 
 
 
D
 
25 $1,150,000 RFA - - - -
Rasmus Sandin
 
 
 
D
 
18 $925,000 $925,000 $925,000 RFA - -
Gabriel Vilardi
C
 
RW
 
 
19 $925,000 $925,000 RFA - - -
Nick Suzuki
C
 
 
 
 
19 $925,000 $925,000 RFA - - -
Vinni Lettieri
C
 
RW
 
 
24 $925,000 $925,000 RFA - - -
Philippe Desrosiers
 
 
 
 
G
23 $897,500 RFA - - - -
Mattias Samuelsson
 
 
 
D
 
18 $875,000 $875,000 $875,000 RFA - -
Niko Mikkola
 
 
 
D
 
24 $787,500 RFA - - - -
Mathieu Joseph
 
LW
RW
 
 
21 $737,500 RFA - - - -
David Rittich
 
 
 
 
G
26 $725,000 * RFA - - - -
Jesper Bratt
 
LW
RW
 
 
20 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $66,587,500 $39,190,000 $14,900,000 $5,850,000 $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
Collin Delia
 
 
 
 
G
26 $1,000,000 $1,000,000 RFA - - -
Logan Day
 
 
 
D
 
26 $1,000,000 RFA - - - -
Grigori Denisenko
 
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
Martin Kaut
 
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - -
Nicolas Beaudin
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - -
Oliver Wahlstrom
 
 
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
Timothy Liljegren
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Logan Stanley
 
 
 
D
 
22 $925,000 RFA - - - -
Jakub Lauko
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - -
Jonatan Berggren
 
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - -
Daniel Brickley
 
 
 
D
 
25 $875,000 RFA - - - -
Taro Hirose
 
LW
RW
 
 
24 $850,000 $850,000 RFA - - -
William Lockwood
 
 
RW
 
 
22 $850,000 $850,000 RFA - - -
Jimmy Schuldt
 
 
 
D
 
26 $850,000 RFA - - - -
Vitaly Abramov
 
LW
RW
 
 
23 $850,000 RFA - - - -
Karson Kuhlman
 
 
RW
 
 
25 $787,500 RFA - - - -
David Farrance
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Mitch Reinke
 
 
 
D
 
25 $761,250 RFA - - - -
Michael Eyssimont
C
LW
 
 
 
25 $750,000 $750,000 $750,000 RFA - -
Oskar Back
C
 
RW
 
 
21 $725,000 $725,000 $725,000 RFA - -
Santeri Virtanen
C
 
 
 
 
22 $725,000 $725,000 RFA - - -
Aapeli Rasane
C
 
 
 
 
23 $725,000 RFA - - - -
Dylan Garand
 
 
 
 
G
19 $700,000 $700,000 $700,000 RFA - -
Kirill Slepets
 
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Pavel Shen
C
 
 
 
 
21 $700,000 $700,000 RFA - - -
Tim Soderlund
 
LW
RW
 
 
22 $700,000 RFA - - - -
FARM TOTALS $21,623,750 $14,150,000 $7,625,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Bruce Cassidy 56 $3,700,000 - - - -
COACHING TOTALS $3,700,000 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5500 71,500  5,500  100% $110  $7,865,000
Level 2: 3500 45,500  3,500  100% $82  $3,731,000
Level 3: 4000 40,145  3,088  77% $55  $2,207,975
Level 4: 6000 51,411  3,955  66% $33  $1,696,563
Level 5: 1000 13,000  1,000  100% $250  $3,250,000
Total Attendance: 221,556  17,043 85% - $27,938,301

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 17,043 (85%)
Average Income per Game $2,149,100
Year to Date Revenue $ 27,938,301
Estimated Revenue $60,174,802
End Year Estimated Revenue $88,113,103
  Expense
Days Remaining 6
Pro Expenses Per Days $332,938
Pro Year To Date Expenses $1,997,628
Farm Expenses Per Days $108,662
Farm Year To Date Expenses $651,972
Pro Payroll $66,587,500
Estimated Season Expenses $69,237,100

Bank Account
Current Funds $25,764,100
Projected Revenue + $88,113,103
Projected Expenses - $69,237,100
Projected Bank Account $44,640,103
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $66,587,500
Remaining Cap Space $4,812,500