• AHSQ
  • Day 14Game 83
    Tampa Bay3
    Buffalo
    Boxscore 0 Likes
  • Day 14Game 90
    Americans2
    Comets6
    Boxscore 0 Likes
  • Day 19Game 116
    Americans0
    Rocket0
    Preview 0 Likes
  • Day 22Game 144
    Marlies
    Americans
    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
Jeff Skinner
 
LW
 
 
 
26 $9,000,000 $9,000,000 $9,000,000 UFA - -
Blake Wheeler
C
 
RW
 
 
32 $8,250,000 * $8,250,000 * $8,250,000 * $8,250,000 * $8,250,000 * UFA
Frans Nielsen
C
LW
RW
 
 
34 $6,500,000 UFA - - - -
Semyon Varlamov
 
 
 
 
G
30 $6,100,000 $6,100,000 UFA - - -
Kris Russell
 
 
 
D
 
32 $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * UFA -
Nick Foligno
C
LW
RW
 
 
31 $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * UFA -
Dmitry Kulikov
 
 
 
D
 
28 $4,350,000 * $4,350,000 * $4,350,000 * $4,350,000 * UFA -
Conor Sheary
 
LW
RW
 
 
26 $4,250,000 * $4,250,000 * $4,250,000 * UFA - -
Viktor Arvidsson
 
 
RW
 
 
25 $4,250,000 $4,250,000 RFA - - -
Connor Murphy
 
 
 
D
 
25 $3,850,000 RFA - - - -
Derek Stepan
C
 
 
 
 
28 $3,500,000 * $3,500,000 * $3,500,000 * UFA - -
MacKenzie Weegar
 
 
 
D
 
25 $3,250,000 $3,250,000 RFA - - -
Marcus Foligno
 
LW
RW
 
 
27 $2,875,000 RFA - - - -
Mark Pysyk
 
 
 
D
 
26 $2,733,000 RFA - - - -
Trevor van Riemsdyk
 
 
 
D
 
27 $2,300,000 $2,300,000 UFA - - -
Wayne Simmonds
 
LW
RW
 
 
30 $2,000,000 $2,000,000 UFA - - -
Michael Hutchinson
 
 
 
 
G
29 $1,500,000 UFA - - - -
Jujhar Khaira
C
LW
 
 
 
24 $1,200,000 RFA - - - -
Evan Rodrigues
C
LW
RW
 
 
25 $1,000,000 $1,000,000 RFA - - -
Jake Walman
 
 
 
D
 
22 $971,250 RFA - - - -
Teddy Blueger
C
LW
 
 
 
24 $788,288 RFA - - - -
Ryan Scarfo
C
 
 
 
 
25 $700,000 * $700,000 * $700,000 * RFA - -
Bonus - - - - - -
PRO TOTALS $79,767,538 $59,350,000 $40,450,000 $23,000,000 $8,250,000 $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
Brendan Perlini
 
LW
RW
 
 
24 $1,000,000 RFA - - - -
Joseph LaBate
C
LW
 
 
 
27 $900,000 $900,000 $900,000 RFA - -
Josh Melnick
C
 
RW
 
 
26 $900,000 $900,000 $900,000 RFA - -
Luke Philp
C
 
 
 
 
26 $817,500 RFA - - - -
Jake Massie
 
 
 
D
 
23 $770,000 RFA - - - -
Gabriel Fontaine
C
 
 
 
 
23 $736,667 RFA - - - -
Cameron Clarke
 
 
 
D
 
24 $735,000 $735,000 RFA - - -
Grant Gabriele
 
 
 
D
 
23 $735,000 $735,000 RFA - - -
Jakob Stukel
 
LW
 
 
 
24 $735,000 $735,000 RFA - - -
Matej Tomek
 
 
 
 
G
23 $735,000 $735,000 RFA - - -
Philip Nyberg
 
 
 
D
 
23 $735,000 $735,000 RFA - - -
Samuel Dove-McFalls
C
 
 
 
 
24 $735,000 $735,000 RFA - - -
Tyler Soy
C
 
 
 
 
24 $735,000 $735,000 RFA - - -
Jeffrey De Wit
C
 
 
 
 
22 $715,000 RFA - - - -
Jordan Stallard
C
 
 
 
 
23 $715,000 RFA - - - -
Matthew Berkovitz
 
 
 
D
 
24 $715,000 RFA - - - -
Dominik Shine
 
 
RW
 
 
27 $700,000 $700,000 $700,000 RFA - -
Blake Pietila
C
LW
RW
 
 
27 $700,000 $700,000 RFA - - -
Alfons Malmstrom
 
 
 
D
 
22 $700,000 RFA - - - -
Antoine Samuel
 
 
 
 
G
23 $700,000 RFA - - - -
Brandon Crawley
 
 
 
D
 
24 $700,000 RFA - - - -
Brett Murray
 
LW
 
 
 
22 $700,000 RFA - - - -
Daniel Marmenlind
 
 
 
 
G
23 $700,000 RFA - - - -
Mikhail Maltsev
C
LW
 
 
 
22 $700,000 RFA - - - -
Vojtech Budik
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $18,714,167 $8,345,000 $2,500,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Lindy Ruff 61 $2,900,000 $2,900,000 - - -
COACHING TOTALS $2,900,000 $2,900,000 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7500 33,537  6,707  89% $125  $4,192,125
Level 2: 4280 21,400  4,280  100% $75  $1,605,000
Level 3: 3150 14,459  2,892  92% $55  $795,245
Level 4: 3570 17,787  3,557  100% $40  $711,480
Level 5: 2500 10,158  2,032  81% $210  $2,133,180
Total Attendance: 97,341  19,468 93% - $14,061,175

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 19,468 (93%)
Average Income per Game $2,812,235
Year to Date Revenue $ 14,061,175
Estimated Revenue $101,240,460
End Year Estimated Revenue $115,301,635
  Expense
Days Remaining 6
Pro Expenses Per Days $398,838
Pro Year To Date Expenses $2,393,028
Farm Expenses Per Days $94,041
Farm Year To Date Expenses $564,246
Pro Payroll $79,767,538
Estimated Season Expenses $82,724,812

Bank Account
Current Funds $89,595,474
Projected Revenue + $115,301,635
Projected Expenses - $82,724,812
Projected Bank Account $122,172,297
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,767,538
Remaining Cap Space $-8,367,538