• AHSQ
  • Day 8Game 32
    Dallas4
    Chicago
    Boxscore 0 Likes
  • Day 12Game 48
    Dallas0
    Chicago
    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
Jakub Voracek
 
LW
RW
 
 
29 $8,250,000 $8,250,000 $8,250,000 UFA - -
Brent Burns
 
 
RW
D
 
33 $8,000,000 UFA - - - -
Marc-Andre Fleury
 
 
 
 
G
34 $8,000,000 UFA - - - -
Phil Kessel
 
 
RW
 
 
32 $8,000,000 UFA - - - -
Victor Hedman
 
 
 
D
 
28 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA -
Nick Foligno
C
LW
RW
 
 
31 $6,605,000 $6,605,000 UFA - - -
Nick Leddy
 
 
 
D
 
27 $5,500,000 $5,500,000 UFA - - -
Seth Jones
 
 
 
D
 
25 $5,400,000 $5,400,000 $5,400,000 RFA - -
Brayden Schenn
C
LW
RW
 
 
27 $5,125,000 $5,125,000 UFA - - -
Sean Couturier
C
 
 
 
 
26 $4,333,333 $4,333,333 $4,333,333 UFA - -
Max Domi
C
LW
 
 
 
24 $3,150,000 $3,150,000 RFA - - -
Ryan Dzingel
 
LW
RW
 
 
26 $1,800,000 RFA - - - -
Jordan Oesterle
 
 
 
D
 
26 $1,400,000 $1,400,000 $1,400,000 UFA - -
Austin Watson
C
LW
RW
 
 
26 $1,100,000 $1,100,000 UFA - - -
Malcolm Subban
 
 
 
 
G
25 $971,250 RFA - - - -
Alexander Kerfoot
C
LW
 
 
 
24 $925,000 RFA - - - -
Erik Cernak
 
 
 
D
 
21 $850,000 $850,000 RFA - - -
Drake Caggiula
C
LW
RW
 
 
24 $850,000 RFA - - - -
Andreas Athanasiou
 
LW
RW
 
 
25 $650,000 $3,000,000 RFA - - -
Christian Dvorak
C
LW
 
 
 
23 $650,000 RFA - - - -
Louis Belpedio
 
 
 
D
 
22 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $52,588,333 $27,258,333 $7,875,000 $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
Chris Mueller
C
 
RW
 
 
34 $1,255,000 UFA - - - -
Steve Bernier
 
 
RW
 
 
34 $1,150,000 $1,150,000 $1,150,000 UFA - -
Jordan Subban
 
 
 
D
 
25 $1,000,000 RFA - - - -
Clarke MacArthur
 
LW
 
 
 
35 $999,000 UFA - - - -
Rasmus Asplund
C
 
 
 
 
23 $971,250 $971,250 $971,250 RFA - -
Matt Bartkowski
 
 
 
D
 
32 $955,000 $955,000 UFA - - -
Brad Thiessen
 
 
 
 
G
33 $950,000 $950,000 UFA - - -
Taylor Raddysh
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - -
Daniel Carr
 
LW
RW
 
 
29 $854,438 $854,438 UFA - - -
Robbie Russo
 
 
 
D
 
26 $854,438 RFA - - - -
Erik Condra
 
LW
RW
 
 
34 $777,000 UFA - - - -
Frederic Allard
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - -
Givani Smith
 
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
David Kase
 
LW
RW
 
 
22 $775,000 $775,000 RFA - - -
Tobias Lindberg
 
LW
RW
 
 
24 $775,000 RFA - - - -
William Lagesson
 
 
 
D
 
23 $775,000 RFA - - - -
Fredrik Bergvik
 
 
 
 
G
24 $715,000 $715,000 RFA - - -
Carsen Twarynski
 
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Matt Filipe
C
LW
 
 
 
22 $700,000 $700,000 $700,000 RFA - -
Steven Oleksy
 
 
 
D
 
34 $700,000 UFA - - - -
Joona Koppanen
C
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Akira Schmid
 
 
 
 
G
19 $650,000 $650,000 RFA - - -
Brandon Duhaime
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Lukas Jasek
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Christoffer Ehn
C
LW
 
 
 
24 $650,000 RFA - - - -
Mark Friedman
 
 
 
D
 
24 $650,000 RFA - - - -
Maxim Letunov
C
 
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $21,881,126 $12,795,688 $6,596,250 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Mike Sullivan 51 $3,800,000 - - - -
COACHING TOTALS $3,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 16,000  8,000  100% $115  $1,840,000
Level 2: 6000 11,738  5,869  98% $76  $892,088
Level 3: 4000 7,176  3,588  90% $50  $358,800
Level 4: 4500 8,933  4,467  99% $28  $250,124
Level 5: 1500 3,000  1,500  100% $299  $897,000
Total Attendance: 46,847  23,424 98% - $4,873,714

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 23,424 (98%)
Average Income per Game $2,436,857
Year to Date Revenue $ 4,873,714
Estimated Revenue $-4,873,714
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $0

Bank Account
Current Funds $15,126,698
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $15,126,698
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000