• AHSQ
  • Day 3Game 11
    Dallas4
    NY Rangers
    Boxscore 0 Likes
  • Day 3Game 22
    Bears8
    Pack4
    Boxscore 0 Likes
  • Day 5Game 32
    Pack4
    Checkers5
    Boxscore 0 Likes
  • Day 9Game 52
    Pack8
    Islanders7
    Boxscore 0 Likes
  • Day 11Game 73
    Bears
    Pack
    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
Jack Eichel
C
 
 
 
 
22 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 RFA
Aaron Ekblad
 
 
 
D
 
22 $7,500,000 $7,500,000 $7,500,000 RFA - -
Max Pacioretty
 
LW
 
 
 
30 $7,000,000 $7,000,000 UFA - - -
Justin Faulk
 
 
 
D
 
26 $6,500,000 RFA - - - -
Matt Murray
 
 
 
 
G
24 $6,250,000 $6,250,000 $6,250,000 RFA - -
Matt Dumba
 
 
 
D
 
24 $6,000,000 $6,000,000 $6,000,000 RFA - -
Ryan Dzingel
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 UFA - -
Alex Galchenyuk
C
LW
 
 
 
24 $4,900,000 RFA - - - -
Nick Bjugstad
C
 
RW
 
 
26 $4,100,000 RFA - - - -
Vince Dunn
 
 
 
D
 
22 $4,000,000 $4,000,000 $4,000,000 RFA - -
Justin Braun
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - -
Dylan Strome
C
 
RW
 
 
21 $3,000,000 RFA - - - -
Valeri Nichushkin
 
LW
RW
 
 
24 $2,950,000 RFA - - - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Austin Wagner
 
LW
RW
 
 
21 $1,133,333 $1,133,333 RFA - - -
Jakub Zboril
 
 
 
D
 
21 $971,250 RFA - - - -
Nic Petan
 
LW
RW
 
 
23 $971,250 RFA - - - -
Olli Juolevi
 
 
 
D
 
21 $925,000 RFA - - - -
Riley Barber
 
 
RW
 
 
24 $801,655 RFA - - - -
Jeremy Helvig
 
 
 
 
G
21 $761,667 RFA - - - -
Justin Abdelkader
 
LW
RW
 
 
31 $750,000 UFA - - - -
Jeremy Davies
 
 
 
D
 
23 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $77,314,155 $57,383,333 $45,250,000 $10,000,000 $10,000,000 $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
Josh Ho-Sang
 
 
RW
 
 
24 $1,045,000 RFA - - - -
Matt Beleskey
 
LW
 
 
 
33 $1,000,000 $1,000,000 UFA - - -
Michael McCarron
C
 
RW
 
 
26 $935,000 $935,000 $935,000 RFA - -
Pierre-Olivier Joseph
 
 
 
D
 
22 $925,000 $925,000 RFA - - -
Jesse Ylonen
 
 
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Aleksi Heponiemi
 
LW
RW
 
 
22 $850,000 $850,000 RFA - - -
Clark Bishop
C
 
 
 
 
24 $800,000 RFA - - - -
Gabriel Fortier
C
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Jakub Skarek
 
 
 
 
G
22 $775,000 $775,000 $775,000 RFA - -
Nando Eggenberger
 
LW
RW
 
 
22 $775,000 $775,000 $775,000 RFA - -
Riley Sutter
 
 
RW
 
 
21 $775,000 $775,000 $775,000 RFA - -
Cliff Pu
C
 
RW
 
 
23 $775,000 RFA - - - -
Luke Martin
 
 
 
D
 
22 $775,000 RFA - - - -
Trent Frederic
C
LW
 
 
 
22 $775,000 RFA - - - -
Francois Brassard
 
 
 
 
G
26 $750,000 $750,000 RFA - - -
Charlie Lindgren
 
 
 
 
G
27 $750,000 RFA - - - -
Jack Gorniak
 
LW
 
 
 
21 $725,000 $725,000 $725,000 RFA - -
Clayton Phillips
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Parker Foo
C
 
 
 
 
22 $725,000 RFA - - - -
Nikolas Koberstein
 
 
 
D
 
24 $715,000 RFA - - - -
Tyler Bird
 
 
RW
 
 
24 $715,000 RFA - - - -
Samuel Houde
C
 
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Brett Stapley
C
 
RW
 
 
21 $700,000 $700,000 RFA - - -
Bryce Misley
C
 
 
 
 
22 $700,000 $700,000 RFA - - -
Josiah Slavin
 
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Keith Petruzzelli
 
 
 
 
G
22 $700,000 $700,000 RFA - - -
Casey Staum
 
 
 
D
 
23 $700,000 RFA - - - -
Michael Pezzetta
C
LW
 
 
 
22 $700,000 RFA - - - -
Petrus Palmu
C
LW
RW
 
 
23 $700,000 RFA - - - -
FARM TOTALS $22,535,000 $13,360,000 $6,310,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Paul Maurice 54 $3,700,000 $3,700,000 - - -
COACHING TOTALS $3,700,000 $3,700,000 $0 $0 $0

Attendance

PRO Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 5,421  5,421  90% $150  $813,150
Level 2: 5000 4,082  4,082  82% $105  $428,610
Level 3: 2700 2,564  2,564  95% $75  $192,300
Level 4: 3300 2,579  2,579  78% $50  $128,950
Level 5: 1000 1,000  1,000  100% $300  $300,000
Total Attendance: 15,646  15,646 87% - $2,775,885

Balance Sheet

Income
Home Games Left 40
Average Attendance - % 15,646 (87%)
Average Income per Game $2,775,885
Year to Date Revenue $ 2,775,885
Estimated Revenue $111,035,400
End Year Estimated Revenue $113,811,285
  Expense
Days Remaining 6
Pro Expenses Per Days $386,571
Pro Year To Date Expenses $2,319,426
Farm Expenses Per Days $116,759
Farm Year To Date Expenses $700,554
Pro Payroll $77,314,155
Estimated Season Expenses $80,334,135

Bank Account
Current Funds $127,719,010
Projected Revenue + $113,811,285
Projected Expenses - $80,334,135
Projected Bank Account $161,196,160
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,314,155
Remaining Cap Space $-5,914,155