• AHSQ
  • Day 7Game 27
    NY Islanders0
    NY Rangers
    Boxscore 0 Likes
  • Day 11Game 43
    NY Islanders0
    NY Rangers
    Preview 0 Likes
  • Day 7Game 25
    Pack0
    Bruins0
    Preview 0 Likes
  • Day 9Game 33
    Bruins0
    Pack0
    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
Dustin Byfuglien
 
 
 
D
 
33 $7,600,000 UFA - - - -
Aaron Ekblad
 
 
 
D
 
22 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 RFA
Matt Dumba
 
 
 
D
 
24 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA
Alex Galchenyuk
C
LW
RW
 
 
24 $4,900,000 $4,900,000 RFA - - -
Justin Faulk
 
 
 
D
 
26 $4,833,000 $4,833,000 UFA - - -
Max Pacioretty
 
LW
 
 
 
30 $4,500,000 UFA - - - -
Nick Bjugstad
C
 
RW
 
 
26 $4,100,000 $4,100,000 $4,100,000 UFA - -
Justin Abdelkader
 
LW
RW
 
 
31 $4,000,000 UFA - - - -
Matt Murray
 
 
 
 
G
24 $3,750,000 $3,750,000 RFA - - -
Conor Sheary
 
LW
RW
 
 
26 $3,000,000 $3,000,000 RFA - - -
Richard Panik
 
LW
RW
 
 
27 $2,800,000 RFA - - - -
Tobias Rieder
 
LW
RW
 
 
25 $2,250,000 RFA - - - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 * $2,000,000 * $2,000,000 * $2,000,000 * $2,000,000 * UFA
Yannick Weber
 
 
 
D
 
30 $1,700,000 UFA - - - -
Brendan Gaunce
C
LW
 
 
 
25 $1,026,000 RFA - - - -
Dylan Strome
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Jack Eichel
C
 
 
 
 
22 $925,000 $925,000 RFA - - -
Lawson Crouse
 
LW
 
 
 
21 $925,000 $925,000 RFA - - -
Vince Dunn
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Ben Thomas
 
 
 
D
 
22 $775,000 RFA - - - -
Charlie Lindgren
 
 
 
 
G
25 $750,000 $750,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $0 $40,458,000 $19,600,000 $15,500,000 $15,500,000 $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
Valeri Nichushkin
 
LW
RW
 
 
25 $2,950,000 $2,950,000 RFA - - -
Matt Beleskey
 
LW
 
 
 
32 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA -
Ross Johnston
 
LW
 
 
 
25 $1,000,000 $1,000,000 RFA - - -
Kyle Bushee
 
 
 
D
 
34 $1,000,000 UFA - - - -
Oscar Dansk
 
 
 
 
G
25 $1,000,000 RFA - - - -
Pat Nagle
 
 
 
 
G
32 $1,000,000 UFA - - - -
Nic Petan
C
LW
RW
 
 
24 $971,250 $971,250 $971,250 RFA - -
Olli Juolevi
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - -
Jakub Zboril
 
 
 
D
 
22 $925,000 $925,000 RFA - - -
Josh Ho-Sang
 
 
RW
 
 
23 $925,000 RFA - - - -
Michael McCarron
C
 
RW
 
 
25 $892,500 RFA - - - -
Cliff Pu
 
 
RW
 
 
22 $775,000 $775,000 $775,000 RFA - -
Trent Frederic
C
 
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Austin Wagner
 
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Riley Barber
 
 
RW
 
 
26 $727,125 RFA - - - -
Maximilian Pajpach
 
 
 
 
G
24 $715,000 $715,000 RFA - - -
Casey Staum
 
 
 
D
 
22 $650,000 $650,000 $650,000 RFA - -
Michael Pezzetta
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Andong Song
C
LW
RW
D
 
22 $650,000 $650,000 RFA - - -
Jeremy Helvig
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Matthew Bradley
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Veeti Vainio
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Clark Bishop
C
 
 
 
 
23 $650,000 RFA - - - -
Nikolas Koberstein
 
 
 
D
 
23 $650,000 RFA - - - -
Tyler Bird
 
 
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $22,205,875 $14,711,250 $5,746,250 $1,000,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Paul Maurice 52 $3,200,000 - - - -
COACHING TOTALS $3,200,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 11,345  5,673  95% $150  $1,701,750
Level 2: 5000 8,947  4,474  89% $105  $939,435
Level 3: 2700 5,220  2,610  97% $75  $391,500
Level 4: 3300 6,561  3,281  99% $50  $328,050
Level 5: 1000 2,000  1,000  100% $300  $600,000
Total Attendance: 34,073  17,037 95% - $4,554,845

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 17,037 (95%)
Average Income per Game $2,277,423
Year to Date Revenue $ 4,554,845
Estimated Revenue $-4,554,845
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $0

Bank Account
Current Funds $132,176,957
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $132,176,957
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000