• AHSQ
  • Day 182Game 1228
    Boston2
    Carolina
    Boxscore 0 Likes
  • Day 185Game 1256
    Columbus0
    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 - - - -
Sheldon Dries
C
LW
 
 
 
24 $997,500 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 - - - -
Tyler Randell
 
 
RW
 
 
27 $810,000 UFA - - - -
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 $72,844,246 $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 - - -
Mason Jobst
C
LW
 
 
 
25 $980,000 $980,000 RFA - - -
Morgan Klimchuk
 
LW
 
 
 
25 $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
 
 
24 $850,000 RFA - - - -
Maxim Lamarche
 
 
 
D
 
27 $848,925 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
 
 
24 $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 $21,660,234 $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 - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 199,666  4,992  100% $150  $29,949,900
Level 2: 5000 196,435  4,911  98% $98  $19,250,630
Level 3: 2940 110,001  2,750  94% $74  $8,140,074
Level 4: 3060 117,524  2,938  96% $50  $5,876,200
Level 5: 1000 40,000  1,000  100% $340  $13,600,000
Total Attendance: 663,626  16,591 98% - $88,339,322

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,591 (98%)
Average Income per Game $2,208,483
Year to Date Revenue $ 88,339,322
Estimated Revenue $2,208,483
End Year Estimated Revenue $90,547,805
  Expense
Days Remaining 1
Pro Expenses Per Days $391,636
Pro Year To Date Expenses $391,636
Farm Expenses Per Days $116,453
Farm Year To Date Expenses $116,453
Pro Payroll $72,844,246
Estimated Season Expenses $73,352,335

Bank Account
Current Funds $94,977,681
Projected Revenue + $90,547,805
Projected Expenses - $73,352,335
Projected Bank Account $112,173,151
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,844,246
Remaining Cap Space $-1,444,246