• AHSQ
  • Day 46Game 312
    Winnipeg0
    Tampa Bay
    Boxscore 0 Likes
  • Day 53Game 358
    Anaheim0
    Tampa Bay
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Corey Perry
 
 
RW
 
 
33 $8,625,000 $8,625,000 UFA - - -
Ryan Suter
 
 
 
D
 
33 $7,538,462 $7,538,462 UFA - - -
Sergei Bobrovsky
 
 
 
 
G
30 $7,425,000 UFA - - - -
Keith Yandle
 
 
 
D
 
32 $6,850,000 $6,850,000 $6,850,000 UFA - -
Robin Lehner
 
 
 
 
G
27 $6,100,000 $6,100,000 $6,100,000 $6,100,000 UFA -
Brock Nelson
C
 
 
 
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA
Tyson Barrie
 
 
 
D
 
27 $5,500,000 $5,500,000 UFA - - -
Tyler Bozak
C
 
 
 
 
32 $5,460,000 UFA - - - -
Valtteri Filppula
C
 
 
 
 
34 $5,250,000 UFA - - - -
Shayne Gostisbehere
 
 
 
D
 
25 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA -
Brett Pesce
 
 
 
D
 
24 $4,025,000 $4,025,000 $4,025,000 RFA - -
Esa Lindell
 
 
 
D
 
24 $2,200,000 RFA - - - -
Curtis McElhinney
 
 
 
 
G
35 $1,350,000 $1,350,000 UFA - - -
Matthew Peca
C
 
 
 
 
25 $1,300,000 $1,300,000 RFA - - -
Alex Debrincat
 
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Brett Howden
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
William Nylander
 
 
RW
 
 
23 $925,000 RFA - - - -
Ryan Donato
C
LW
 
 
 
22 $850,000 RFA - - - -
Warren Foegele
 
LW
RW
 
 
23 $775,000 RFA - - - -
Jake Guentzel
 
LW
RW
 
 
25 $734,167 RFA - - - -
Alex Foster
C
LW
 
 
 
34 $700,000 UFA - - - -
T.J. Hensick
C
 
RW
 
 
33 $700,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $78,657,629 $53,638,462 $29,325,000 $16,600,000 $6,000,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Rocco Grimaldi
C
 
RW
 
 
26 $1,000,000 RFA - - - -
Joey LaLeggia
 
LW
 
D
 
26 $974,335 $974,335 RFA - - -
Andy Welinski
 
 
 
D
 
25 $971,250 RFA - - - -
Kevin Roy
 
LW
RW
 
 
25 $971,250 RFA - - - -
Janne Kuokkanen
C
LW
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Jon Gillies
 
 
 
 
G
24 $854,438 $854,438 RFA - - -
Cameron Morrison
C
LW
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Carter Hart
 
 
 
 
G
20 $850,000 $850,000 $850,000 RFA - -
Henrik Borgstrom
C
LW
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Marcus Pettersson
 
 
 
D
 
23 $850,000 RFA - - - -
Ryan Tesink
C
LW
RW
 
 
25 $788,288 RFA - - - -
Jacob Moverare
 
 
 
D
 
20 $775,000 $775,000 $775,000 RFA - -
David Kolomatis
 
 
 
D
 
29 $700,000 UFA - - - -
Eric Kattelus
 
LW
 
D
 
31 $700,000 UFA - - - -
James Melindy
 
 
 
D
 
26 $700,000 RFA - - - -
Max Zimmer
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Alex Dostie
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Alexandre Fortin
 
LW
 
 
 
21 $650,000 $650,000 RFA - - -
Cooper Marody
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Denis Gurianov
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Nathan Noel
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Rodrigo Abols
C
 
 
 
 
23 $650,000 $650,000 RFA - - -
Kaapo Kahkonen
 
 
 
 
G
22 $650,000 RFA - - - -
FARM TOTALS $17,959,561 $10,628,773 $4,900,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bruce Boudreau 64 $5,000,000 - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6334 32,275  4,611  73% $170  $5,486,750
Level 2: 5278 27,063  3,866  73% $110  $2,976,930
Level 3: 2850 15,023  2,146  75% $85  $1,276,955
Level 4: 3483 18,497  2,642  76% $52  $961,844
Level 5: 1055 7,385  1,055  100% $250  $1,846,250
Total Attendance: 100,243  14,320 75% - $14,431,039

Balance Sheet

Income
Home Games Left 34
Average Attendance - % 14,320 (75%)
Average Income per Game $2,061,577
Year to Date Revenue $ 14,431,039
Estimated Revenue $70,093,618
End Year Estimated Revenue $84,524,657
  Expense
Days Remaining 1
Pro Expenses Per Days $422,890
Pro Year To Date Expenses $422,890
Farm Expenses Per Days $96,557
Farm Year To Date Expenses $96,557
Pro Payroll $78,657,629
Estimated Season Expenses $79,177,076

Bank Account
Current Funds $11,867,572
Projected Revenue + $84,524,657
Projected Expenses - $79,177,076
Projected Bank Account $17,215,153
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,657,629
Remaining Cap Space $-7,257,629