• AHSQ
  • Day 4Game 26
    San Jose5
    Arizona
    Boxscore 0 Likes
  • Day 10Game 70
    Vegas0
    Arizona
    Preview 0 Likes
  • Day 12Game 87
    Vegas
    Arizona
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Sergei Bobrovsky
 
 
 
 
G
30 $10,000,000 UFA - - - -
Claude Giroux
C
LW
RW
 
 
30 $8,275,000 $8,275,000 UFA - - -
Jacob Trouba
 
 
 
D
 
24 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA
Kevin Hayes
C
 
 
 
 
26 $7,142,857 RFA - - - -
Alex Pietrangelo
 
 
 
D
 
28 $6,500,000 UFA - - - -
Jordan Staal
C
 
 
 
 
30 $6,000,000 UFA - - - -
Jake Gardiner
 
 
 
D
 
29 $5,000,000 * $5,000,000 * UFA - - -
Craig Smith
 
 
RW
 
 
30 $4,250,000 UFA - - - -
Andreas Johnsson
 
LW
RW
 
 
24 $3,400,000 $3,400,000 RFA - - -
Travis Sanheim
 
 
 
D
 
22 $3,250,000 $3,250,000 RFA - - -
Andre Burakovsky
 
LW
RW
 
 
23 $3,250,000 RFA - - - -
Kevin Fiala
 
LW
RW
 
 
22 $3,000,000 $3,000,000 RFA - - -
Derek Ryan
C
 
 
 
 
32 $2,950,000 * UFA - - - -
Luca Sbisa
 
 
 
D
 
28 $1,500,000 * UFA - - - -
Jake Virtanen
 
 
RW
 
 
22 $1,250,000 RFA - - - -
Madison Bowey
 
 
 
D
 
23 $1,000,000 RFA - - - -
Tyler Pitlick
C
 
RW
 
 
28 $1,000,000 UFA - - - -
Artyom Zub
 
 
 
D
 
24 $930,000 * $930,000 * RFA - - -
Joel Eriksson Ek
C
LW
RW
 
 
21 $925,000 RFA - - - -
Alexander Volkov
 
LW
RW
 
 
22 $775,000 $775,000 RFA - - -
Alexandar Georgiev
 
 
 
 
G
22 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $79,097,857 $32,630,000 $8,000,000 $8,000,000 $8,000,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Andy Andreoff
C
LW
 
 
 
28 $1,170,000 $1,170,000 $1,170,000 UFA - -
Kerby Rychel
 
LW
 
 
 
25 $1,000,000 RFA - - - -
Garrett Wilson
 
LW
RW
 
 
28 $985,000 RFA - - - -
Matt Tennyson
 
 
 
D
 
29 $985,000 UFA - - - -
Jake Bean
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Hudson Fasching
 
 
RW
 
 
24 $917,831 $917,831 RFA - - -
Brent Moran
 
 
 
 
G
23 $892,500 RFA - - - -
Marko Dano
C
LW
 
 
 
25 $854,438 RFA - - - -
Tyler Sikura
C
LW
 
 
 
27 $850,000 $850,000 RFA - - -
Robin Kovacs
 
LW
RW
 
 
23 $850,000 RFA - - - -
Ethan Prow
 
 
 
D
 
27 $832,388 $832,388 RFA - - -
Scott Wedgewood
 
 
 
 
G
27 $826,875 RFA - - - -
Turner Elson
C
LW
 
 
 
27 $825,000 RFA - - - -
Mason Geertsen
 
 
 
D
 
24 $788,288 RFA - - - -
Ryan Scarfo
C
 
 
 
 
25 $787,500 RFA - - - -
Andrew Agozzino
C
LW
 
 
 
28 $775,000 $775,000 $775,000 UFA - -
Jack Kopacka
 
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Tim Gettinger
 
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Erik Foley
 
LW
 
 
 
22 $775,000 RFA - - - -
Jeremy Gregoire
C
 
 
 
 
24 $750,750 RFA - - - -
Kevin Czuczman
 
 
 
D
 
28 $750,000 $750,000 UFA - - -
Nelson Nogier
 
 
 
D
 
23 $715,000 RFA - - - -
Jacob Paquette
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Christopher Breen
 
 
 
D
 
30 $700,000 $700,000 UFA - - -
Jack Sadek
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $20,905,570 $9,170,219 $2,645,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Joel Quenneville 62 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,000  6,000  100% $140  $1,680,000
Level 2: 5000 10,000  5,000  100% $90  $900,000
Level 3: 2700 5,400  2,700  100% $70  $378,000
Level 4: 3300 5,972  2,986  90% $50  $298,600
Level 5: 1000 2,000  1,000  100% $290  $580,000
Total Attendance: 35,372  17,686 98% - $4,412,090

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 17,686 (98%)
Average Income per Game $2,206,045
Year to Date Revenue $ 4,412,090
Estimated Revenue $57,357,170
End Year Estimated Revenue $61,769,260
  Expense
Days Remaining 1
Pro Expenses Per Days $681,878
Pro Year To Date Expenses $681,878
Farm Expenses Per Days $177,166
Farm Year To Date Expenses $177,166
Pro Payroll $79,097,857
Estimated Season Expenses $79,956,901

Bank Account
Current Funds $135,416,482
Projected Revenue + $61,769,260
Projected Expenses - $79,956,901
Projected Bank Account $117,228,841
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,097,857
Remaining Cap Space $-7,697,857