• AHSQ
  • Day 56Game 383
    Colorado7
    Philadelphia
    Boxscore 0 Likes
  • Day 64Game 440
    New Jersey
    Philadelphia
    Preview 0 Likes
  • Day 58Game 351
    Crunch0
    Phantoms0
    Preview 0 Likes
  • Day 61Game 371
    Gulls0
    Phantoms0
    Preview 0 Likes
  • Day 62Game 381
    Phantoms0
    Penguins0
    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
Mats Zuccarello
 
LW
RW
 
 
31 $10,100,000 UFA - - - -
Tyler Myers
 
 
 
D
 
29 $7,300,000 $7,300,000 $7,300,000 UFA - -
Ben Chiarot
 
 
 
D
 
27 $7,150,005 $7,150,005 $7,150,005 UFA - -
Adam Larsson
 
 
 
D
 
26 $7,125,000 * $7,125,000 * $7,125,000 * $7,125,000 * UFA -
Charlie Coyle
C
 
RW
 
 
27 $6,000,000 * $6,000,000 * $6,000,000 * UFA - -
Patric Hornqvist
 
 
RW
 
 
32 $5,350,000 * $5,350,000 * $5,350,000 * UFA - -
Joel Edmundson
 
 
 
D
 
25 $5,125,000 * $5,125,000 * $5,125,000 * UFA - -
Tyler Ennis
 
LW
RW
 
 
30 $4,700,000 UFA - - - -
Brenden Dillon
 
 
 
D
 
28 $4,300,000 * $4,300,000 * $4,300,000 * UFA - -
Mattias Janmark
C
LW
 
 
 
26 $4,300,000 * $4,300,000 * RFA - - -
Alex Stalock
 
 
 
 
G
31 $3,200,000 * $3,200,000 * UFA - - -
Alex Chiasson
 
LW
RW
 
 
29 $3,100,000 UFA - - - -
Josh Leivo
 
LW
RW
 
 
25 $2,000,000 * $2,000,000 * RFA - - -
Chris Wagner
 
LW
RW
 
 
27 $1,750,000 * $1,750,000 * UFA - - -
Scott Harrington
 
 
 
D
 
25 $1,633,333 $1,633,333 RFA - - -
Sean Kuraly
C
LW
 
 
 
25 $1,275,000 RFA - - - -
Isac Lundestrom
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Kevin Lankinen
 
 
 
 
G
23 $925,000 $925,000 RFA - - -
Robert Thomas
C
 
RW
 
 
20 $925,000 $925,000 RFA - - -
Andreas Englund
 
 
 
D
 
22 $854,438 RFA - - - -
Ondrej Vala
 
 
 
D
 
20 $775,000 RFA - - - -
Denis Malgin
C
 
RW
 
 
21 $750,000 RFA - - - -
Pontus Aberg
 
LW
RW
 
 
25 $750,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $80,312,776 $58,008,338 $43,275,005 $7,125,000 $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
Kristian Vesalainen
 
LW
RW
 
 
22 $925,000 $925,000 RFA - - -
Nathan Walker
 
LW
RW
 
 
27 $897,160 $897,160 $897,160 RFA - -
Jack McBain
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Johnny Gruden
 
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Philipp Kurashev
C
LW
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Joni Ikonen
C
 
RW
 
 
21 $850,000 $850,000 RFA - - -
Scott Perunovich
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Jesper Boqvist
C
LW
RW
 
 
22 $850,000 RFA - - - -
Vladimir Kuznetsov
 
LW
RW
 
 
22 $850,000 RFA - - - -
Benoit-Olivier Groulx
C
 
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Eetu Luostarinen
C
LW
 
 
 
23 $775,000 $775,000 RFA - - -
Fabian Zetterlund
C
 
RW
 
 
21 $775,000 $775,000 RFA - - -
Adam Musil
C
 
 
 
 
23 $735,000 RFA - - - -
Vili Saarijarvi
 
 
 
D
 
23 $735,000 RFA - - - -
Lenni Killinen
 
 
RW
 
 
20 $725,000 $725,000 $725,000 RFA - -
Seth Barton
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Ty Emberson
 
 
 
D
 
20 $725,000 $725,000 $725,000 RFA - -
Noel Hoefenmayer
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Robin Salo
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Tobias Geisser
 
 
 
D
 
21 $725,000 $725,000 RFA - - -
Gerald Mayhew
 
LW
RW
 
 
28 $715,000 RFA - - - -
Aarne Talvitie
C
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Benton Maass
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Cayden Primeau
 
 
 
 
G
22 $700,000 $700,000 RFA - - -
Dmitri Samorukov
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Liam Hawel
C
 
 
 
 
21 $700,000 $700,000 RFA - - -
Axel Jonsson-Fjallby
 
LW
 
 
 
23 $700,000 RFA - - - -
Nicklaus Perbix
 
 
 
D
 
22 $700,000 RFA - - - -
Nikolaj Krag Christensen
C
LW
 
 
 
23 $700,000 RFA - - - -
Tomas Sholl
 
 
 
 
G
27 $700,000 RFA - - - -
Trevor Gorsuch
 
 
 
 
G
27 $700,000 RFA - - - -
FARM TOTALS $23,632,160 $16,247,160 $6,397,160 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Rick Tocchet 57 $3,600,000 $3,600,000 - - -
COACHING TOTALS $3,600,000 $3,600,000 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 78,000  6,000  100% $130  $10,140,000
Level 2: 5000 44,320  3,409  68% $115  $5,096,800
Level 3: 2700 23,461  1,805  67% $95  $2,228,795
Level 4: 3300 27,682  2,129  65% $65  $1,799,330
Level 5: 1000 13,000  1,000  100% $250  $3,250,000
Total Attendance: 186,463  14,343 80% - $33,547,239

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 14,343 (80%)
Average Income per Game $2,580,557
Year to Date Revenue $ 33,547,239
Estimated Revenue $72,255,592
End Year Estimated Revenue $105,802,831
  Expense
Days Remaining 6
Pro Expenses Per Days $401,564
Pro Year To Date Expenses $2,409,384
Farm Expenses Per Days $118,755
Farm Year To Date Expenses $712,530
Pro Payroll $80,312,776
Estimated Season Expenses $83,434,690

Bank Account
Current Funds $30,544,584
Projected Revenue + $105,802,831
Projected Expenses - $83,434,690
Projected Bank Account $52,912,725
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $80,312,776
Remaining Cap Space $-8,912,776