• AHSQ
  • Day 53Game 364
    Vegas2
    Arizona
    Boxscore 0 Likes
  • Day 60Game 416
    Florida0
    Arizona
    Preview 0 Likes
  • Day 61Game 425
    Philadelphia
    Arizona
    Preview 0 Likes
  • Day 53Game 334
    Marlies5
    Roadrunners1
    Boxscore 0 Likes
  • Day 58Game 356
    Roadrunners0
    Americans0
    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
Claude Giroux
C
LW
 
 
 
30 $8,275,000 UFA - - - -
Alex Pietrangelo
 
 
 
D
 
28 $8,000,000 $8,000,000 UFA - - -
Marc-Andre Fleury
 
 
 
 
G
34 $8,000,000 $8,000,000 UFA - - -
Kevin Hayes
C
LW
RW
 
 
26 $7,142,857 RFA - - - -
David Perron
 
LW
RW
 
 
30 $6,750,000 * $6,750,000 * UFA - - -
Duncan Keith
 
 
 
D
 
35 $5,600,000 * UFA - - - -
Evgeni Dadonov
 
LW
RW
 
 
29 $5,600,000 * UFA - - - -
Joel Eriksson Ek
C
 
 
 
 
21 $5,250,000 $5,250,000 $5,250,000 RFA - -
Andre Burakovsky
 
LW
RW
 
 
23 $4,900,000 RFA - - - -
Alexandar Georgiev
 
 
 
 
G
22 $4,250,000 RFA - - - -
Travis Sanheim
 
 
 
D
 
22 $3,250,000 RFA - - - -
Kevin Fiala
 
LW
RW
 
 
22 $3,000,000 RFA - - - -
Matt Tennyson
 
 
 
D
 
28 $1,290,000 UFA - - - -
Jani Hakanpaa
 
 
 
D
 
26 $1,105,000 * $1,105,000 * UFA - - -
Madison Bowey
 
 
 
D
 
23 $1,000,000 RFA - - - -
Joel Farabee
 
LW
RW
 
 
18 $925,000 $925,000 $925,000 RFA - -
Thomas Harley
 
 
 
D
 
17 $925,000 $925,000 $925,000 RFA - -
Ty Dellandrea
C
 
RW
 
 
18 $925,000 $925,000 $925,000 RFA - -
Jake Bean
 
 
 
D
 
20 $925,000 RFA - - - -
Gregory Hofmann
C
 
 
 
 
26 $900,000 * RFA - - - -
Ethan Prow
 
 
 
D
 
26 $832,388 RFA - - - -
Sam Lafferty
C
LW
RW
 
 
24 $805,875 RFA - - - -
Andrew Agozzino
C
LW
 
 
 
28 $775,000 $775,000 UFA - - -
Alexander Volkov
 
 
RW
 
 
22 $775,000 RFA - - - -
Chris Terry
 
LW
RW
 
 
29 $700,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $81,901,120 $32,655,000 $8,025,000 $0 $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
Andy Andreoff
C
LW
 
 
 
29 $1,170,000 $1,170,000 UFA - - -
Anton Forsberg
 
 
 
 
G
28 $1,024,000 $1,024,000 RFA - - -
Artyom Zub
 
 
 
D
 
26 $930,000 RFA - - - -
Barrett Hayton
C
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Hudson Fasching
 
 
RW
 
 
25 $917,831 RFA - - - -
Robin Kovacs
 
LW
RW
 
 
24 $892,500 RFA - - - -
Ridly Greig
 
LW
 
 
 
19 $875,000 $875,000 $875,000 RFA - -
Tyler Sikura
C
 
 
 
 
28 $850,000 RFA - - - -
Mason Geertsen
 
 
 
D
 
25 $827,702 RFA - - - -
Jeremy Gregoire
C
 
 
 
 
26 $788,288 RFA - - - -
Lukas Dostal
 
 
 
 
G
20 $775,000 $775,000 $775,000 RFA - -
Jack Kopacka
 
LW
 
 
 
23 $775,000 RFA - - - -
Tim Gettinger
 
LW
 
 
 
22 $775,000 RFA - - - -
Nelson Nogier
 
 
 
D
 
24 $750,750 RFA - - - -
Kevin Czuczman
 
 
 
D
 
30 $750,000 RFA - - - -
Tyler Weiss
C
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Jacob Paquette
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Andrew Oglevie
C
 
 
 
 
25 $700,000 RFA - - - -
Christopher Breen
 
 
 
D
 
31 $700,000 UFA - - - -
Connor LaCouvee
 
 
 
 
G
26 $700,000 RFA - - - -
John Adams
 
 
RW
 
 
24 $700,000 RFA - - - -
FARM TOTALS $17,226,071 $6,169,000 $3,275,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Joel Quenneville 63 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 60,000  6,000  100% $140  $8,400,000
Level 2: 5000 47,777  4,778  96% $90  $4,299,930
Level 3: 2700 27,000  2,700  100% $70  $1,890,000
Level 4: 3300 28,086  2,809  85% $50  $1,404,300
Level 5: 1000 10,000  1,000  100% $290  $2,900,000
Total Attendance: 172,863  17,286 96% - $28,152,403

Balance Sheet

Income
Home Games Left 31
Average Attendance - % 17,286 (96%)
Average Income per Game $2,815,240
Year to Date Revenue $ 28,152,403
Estimated Revenue $87,272,449
End Year Estimated Revenue $115,424,852
  Expense
Days Remaining 6
Pro Expenses Per Days $409,506
Pro Year To Date Expenses $2,457,036
Farm Expenses Per Days $86,563
Farm Year To Date Expenses $519,378
Pro Payroll $81,901,120
Estimated Season Expenses $84,877,534

Bank Account
Current Funds $138,364,338
Projected Revenue + $115,424,852
Projected Expenses - $84,877,534
Projected Bank Account $168,911,656
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $81,901,120
Remaining Cap Space $-10,501,120