• AHSQ
  • Day 74Game 540
    San Jose3
    Arizona
    Boxscore 0 Likes
  • Day 76Game 404
    Condors1
    Roadrunners3
    Boxscore 0 Likes
  • Day 77Game 409
    Roadrunners2
    Eagles1
    Boxscore 0 Likes
  • Day 80Game 435
    Roadrunners1
    Rocket3
    Boxscore 0 Likes
  • Day 82Game 448
    Reign
    Roadrunners
    Boxscore 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 - - -
Kevin Hayes
C
 
 
 
 
26 $7,142,857 RFA - - - -
Alex Pietrangelo
 
 
 
D
 
28 $6,500,000 UFA - - - -
Jordan Staal
C
 
 
 
 
30 $6,000,000 UFA - - - -
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 - - -
Luca Sbisa
 
 
 
D
 
28 $1,500,000 * UFA - - - -
Jake Virtanen
 
 
RW
 
 
22 $1,250,000 RFA - - - -
Andy Andreoff
C
LW
 
 
 
27 $1,170,000 * $1,170,000 * $1,170,000 * UFA - -
Madison Bowey
 
 
 
D
 
23 $1,000,000 RFA - - - -
Tyler Pitlick
C
 
RW
 
 
28 $1,000,000 UFA - - - -
Matt Tennyson
 
 
 
D
 
28 $985,000 * UFA - - - -
Artyom Zub
 
 
 
D
 
24 $930,000 * $930,000 * RFA - - -
Jake Bean
 
 
 
D
 
20 $925,000 $925,000 RFA - - -
Joel Eriksson Ek
C
LW
RW
 
 
21 $925,000 RFA - - - -
Marko Dano
C
LW
 
 
 
24 $854,438 RFA - - - -
Scott Wedgewood
 
 
 
 
G
26 $826,875 RFA - - - -
Sam Lafferty
C
LW
 
 
 
24 $767,500 RFA - - - -
Jacob Paquette
 
 
 
D
 
19 $700,000 $700,000 $700,000 RFA - -
Andong Song
C
LW
RW
D
 
21 $700,000 RFA - - - -
Bonus $7,950,000 - - - - -
PRO TOTALS $68,901,670 $18,250,000 $1,870,000 $0 $0 $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
Kerby Rychel
 
LW
 
 
 
26 $1,000,000 RFA - - - -
Garrett Wilson
 
LW
RW
 
 
29 $985,000 RFA - - - -
Hudson Fasching
 
 
RW
 
 
25 $917,831 $917,831 RFA - - -
Brent Moran
 
 
 
 
G
24 $892,500 RFA - - - -
Tyler Sikura
C
LW
 
 
 
28 $850,000 $850,000 RFA - - -
Robin Kovacs
 
LW
RW
 
 
24 $850,000 RFA - - - -
Ethan Prow
 
 
 
D
 
28 $832,388 $832,388 RFA - - -
Turner Elson
C
LW
 
 
 
28 $825,000 RFA - - - -
Mason Geertsen
 
 
 
D
 
25 $788,288 RFA - - - -
Ryan Scarfo
C
 
 
 
 
27 $787,500 RFA - - - -
Andrew Agozzino
C
LW
 
 
 
30 $775,000 $775,000 $775,000 UFA - -
Alexander Volkov
 
LW
RW
 
 
24 $775,000 $775,000 RFA - - -
Jack Kopacka
 
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Tim Gettinger
 
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Erik Foley
 
LW
 
 
 
23 $775,000 RFA - - - -
Mike Vecchione
C
 
RW
 
 
27 $775,000 RFA - - - -
Jeremy Gregoire
C
 
 
 
 
25 $750,750 RFA - - - -
Kevin Czuczman
 
 
 
D
 
29 $750,000 $750,000 UFA - - -
Nelson Nogier
 
 
 
D
 
24 $715,000 RFA - - - -
Christopher Breen
 
 
 
D
 
31 $700,000 $700,000 UFA - - -
John Adams
 
 
RW
 
 
23 $700,000 $700,000 RFA - - -
Alexandar Georgiev
 
 
 
 
G
24 $700,000 RFA - - - -
Jack Sadek
 
 
 
D
 
23 $700,000 RFA - - - -
FARM TOTALS $18,394,257 $7,850,219 $775,000 $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 - 20 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 120,000  6,000  100% $140  $16,800,000
Level 2: 5000 97,934  4,897  98% $90  $8,814,060
Level 3: 2700 54,000  2,700  100% $70  $3,780,000
Level 4: 3300 56,774  2,839  86% $50  $2,838,700
Level 5: 1000 20,000  1,000  100% $290  $5,800,000
Total Attendance: 348,708  17,435 97% - $43,737,674

Balance Sheet

Income
Home Games Left 8
Average Attendance - % 17,435 (97%)
Average Income per Game $2,186,884
Year to Date Revenue $ 43,737,674
Estimated Revenue $17,495,070
End Year Estimated Revenue $61,232,744
  Expense
Days Remaining 1
Pro Expenses Per Days $593,980
Pro Year To Date Expenses $593,980
Farm Expenses Per Days $155,884
Farm Year To Date Expenses $155,884
Pro Payroll $68,901,670
Estimated Season Expenses $69,651,534

Bank Account
Current Funds $104,714,104
Projected Revenue + $61,232,744
Projected Expenses - $69,651,534
Projected Bank Account $96,295,314
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $68,901,670
Remaining Cap Space $2,498,330