• AHSQ
  • Day 108Game 740
    Anaheim5
    Carolina
    Boxscore 0 Likes
  • Day 110Game 755
    NY Islanders0
    Carolina
    Preview 0 Likes
  • Day 112Game 762
    Winnipeg0
    Carolina
    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
Steven Stamkos
C
 
 
 
 
28 $8,500,000 $8,500,000 $8,500,000 UFA - -
Bobby Ryan
 
LW
RW
 
 
31 $7,900,000 * UFA - - - -
Milan Lucic
 
LW
 
 
 
30 $6,000,000 UFA - - - -
Jimmy Howard
 
 
 
 
G
34 $5,291,670 UFA - - - -
Kyle Okposo
 
 
RW
 
 
30 $5,150,000 * UFA - - - -
T.J. Brodie
 
 
 
D
 
28 $4,650,000 UFA - - - -
David Savard
 
 
 
D
 
28 $4,250,000 $4,250,000 $4,250,000 UFA - -
Josh Manson
 
 
 
D
 
27 $4,100,000 $4,100,000 $4,100,000 $4,100,000 UFA -
Adam Henrique
C
 
 
 
 
29 $4,000,000 UFA - - - -
Jonathan Bernier
 
 
 
 
G
30 $3,600,000 * $3,600,000 * UFA - - -
Bryan Rust
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA -
Vladimir Sobotka
C
LW
RW
 
 
32 $3,500,000 $3,500,000 UFA - - -
Matt Calvert
 
LW
RW
 
 
29 $2,200,000 * $2,200,000 * UFA - - -
Marc Methot
 
 
 
D
 
33 $1,900,000 * UFA - - - -
Alexander Petrovic
 
 
 
D
 
27 $1,600,000 * RFA - - - -
Ivan Provorov
 
 
 
D
 
21 $971,250 RFA - - - -
T.J. Tynan
C
 
 
 
 
26 $897,160 RFA - - - -
Zach Aston-Reese
C
LW
RW
 
 
24 $850,000 RFA - - - -
Cameron Schilling
 
 
 
D
 
30 $760,000 UFA - - - -
Noel Acciari
C
LW
RW
 
 
28 $750,000 UFA - - - -
Frederick Gaudreau
C
 
 
 
 
26 $666,666 $666,666 RFA - - -
Bonus - - - - - -
PRO TOTALS $71,036,746 $30,316,666 $20,350,000 $7,600,000 $0 $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
Elvis Merzlikins
 
 
 
 
G
25 $1,844,559 $1,844,559 RFA - - -
Sheldon Dries
C
LW
 
 
 
25 $997,500 RFA - - - -
Mason Jobst
C
LW
 
 
 
25 $980,000 $980,000 RFA - - -
Morgan Klimchuk
 
LW
 
 
 
24 $971,250 $971,250 RFA - - -
Ryan Lindgren
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Jacob Pritchard
 
LW
 
 
 
24 $900,000 RFA - - - -
Mitch Vande Sompel
 
 
 
D
 
22 $892,500 $892,500 RFA - - -
Justin Kloos
C
 
RW
 
 
26 $890,000 RFA - - - -
Thomas Novak
C
 
 
 
 
22 $850,000 $850,000 RFA - - -
Anton Karlsson
 
 
RW
 
 
23 $850,000 RFA - - - -
Maxim Lamarche
 
 
 
D
 
27 $848,925 RFA - - - -
Tyler Randell
 
 
RW
 
 
28 $810,000 RFA - - - -
Jimmy Oligny
 
 
 
D
 
26 $800,000 RFA - - - -
Graham Knott
C
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Sheldon Rempal
 
LW
RW
 
 
24 $775,000 $775,000 RFA - - -
Tyler Sikura
C
LW
 
 
 
27 $735,000 RFA - - - -
Jaedon Descheneau
 
 
RW
 
 
24 $715,000 $715,000 RFA - - -
Tyler Lewington
 
 
 
D
 
25 $715,000 $715,000 RFA - - -
Matt Tomkins
 
 
 
 
G
25 $693,000 $693,000 RFA - - -
Zach Whitecloud
 
 
 
D
 
23 $650,000 $650,000 $650,000 RFA - -
Brent Gates
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Darren Raddysh
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Peter Thome
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Todd Burgess
C
LW
RW
 
 
23 $650,000 $650,000 RFA - - -
Beau Starrett
C
LW
 
 
 
25 $650,000 RFA - - - -
Daniel Bernhardt
 
LW
RW
 
 
23 $650,000 RFA - - - -
J.J. Piccinich
 
 
RW
 
 
23 $650,000 RFA - - - -
Kyle Criscuolo
C
 
RW
 
 
27 $650,000 RFA - - - -
Zach Frye
 
 
 
D
 
25 $650,000 RFA - - - -
FARM TOTALS $23,467,734 $13,386,309 $1,575,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Randy Carlyle 63 $2,800,000 - - - -
COACHING TOTALS $2,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 119,901  4,996  100% $150  $17,985,150
Level 2: 5000 117,355  4,890  98% $98  $11,500,790
Level 3: 2940 66,483  2,770  94% $74  $4,919,742
Level 4: 3060 70,471  2,936  96% $50  $3,523,550
Level 5: 1000 24,000  1,000  100% $340  $8,160,000
Total Attendance: 398,210  16,592 98% - $53,002,616

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 16,592 (98%)
Average Income per Game $2,208,442
Year to Date Revenue $ 53,002,616
Estimated Revenue $37,543,520
End Year Estimated Revenue $90,546,136
  Expense
Days Remaining 1
Pro Expenses Per Days $381,918
Pro Year To Date Expenses $381,918
Farm Expenses Per Days $126,171
Farm Year To Date Expenses $126,171
Pro Payroll $71,036,746
Estimated Season Expenses $71,544,835

Bank Account
Current Funds $97,155,488
Projected Revenue + $90,546,136
Projected Expenses - $71,544,835
Projected Bank Account $116,156,789
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,036,746
Remaining Cap Space $363,254