• RHL
  • Day 44Game 529
    Dallas Stars4
    Boston Bruins3
    Boxscore 0 Likes
  • Day 45Game 549
    Dallas Stars0
    Winnipeg Jets0
    Preview 0 Likes
  • Day 48Game 589
    Dallas Stars0
    Edmonton Oilers0
    Preview 0 Likes
  • Day 50Game 607
    Dallas Stars0
    Chicago Blackhawks0
    Preview 0 Likes
  • Day 52Game 639
    Dallas Stars
    Nashville Predators
    Preview 0 Likes
  • Day 44Game 542
    Senators0
    Stars3
    Boxscore 0 Likes
  • Day 45Game 555
    Stars0
    Pirates0
    Preview 0 Likes
  • Day 47Game 574
    Stars0
    Gulls0
    Preview 0 Likes
  • Day 48Game 590
    Falcons0
    Stars0
    Preview 0 Likes
  • Day 49Game 603
    Comets0
    Stars0
    Preview 0 Likes
  • Day 50Game 614
    Stars0
    Americans0
    Preview 0 Likes
  • Day 52Game 634
    Stars
    Wolfpack
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Valeri Nichushkin
 
LW
RW
 
 
29 $10,855,000 $10,855,000 $10,855,000 $10,855,000 UFA - - - - -
Michael Dal Colle
 
LW
RW
 
 
28 $7,087,000 $7,087,000 $7,087,000 $7,087,000 $7,087,000 UFA - - - -
Travis Sanheim
 
 
 
D
 
28 $6,561,000 $6,561,000 $6,561,000 $6,561,000 $6,561,000 UFA - - - -
Ryan Murray
 
 
 
D
 
31 $5,380,000 $5,380,000 $5,380,000 UFA - - - - - -
Mitch Marner
C
LW
RW
 
 
26 $4,740,000 $8,506,000 $8,506,000 $8,506,000 $8,506,000 $8,506,000 UFA - - -
Auston Matthews
C
LW
RW
 
 
24 $4,362,000 $4,362,000 $4,362,000 $4,362,000 UFA - - - - -
Josh Norris
C
LW
RW
 
 
22 $4,042,000 $4,042,000 $4,042,000 $4,042,000 RFA - - - - -
Marcus Kruger
C
 
 
 
 
34 $3,587,000 $1,566,000 $1,566,000 $1,566,000 $1,566,000 $1,566,000 UFA - - -
Tyler Myers
 
 
 
D
 
34 $3,067,000 $3,202,000 $3,202,000 $3,202,000 $3,202,000 $3,202,000 UFA - - -
Kent Simpson
 
 
 
 
G
32 $2,947,000 $2,947,000 $2,947,000 UFA - - - - - -
Ryan Ellis
 
 
 
D
 
33 $2,851,000 $2,262,000 $2,262,000 $2,262,000 $2,262,000 $2,262,000 UFA - - -
Yakov Trenin
C
LW
RW
 
 
26 $2,666,000 RFA - - - - - - - -
Jack Glover
 
 
 
D
 
27 $2,175,000 $2,081,000 $2,081,000 UFA - - - - - -
Skyler Brind'Amour
C
LW
RW
 
 
21 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 RFA - -
Erik Foley
C
LW
RW
 
 
25 $716,000 $716,000 RFA - - - - - - -
Austin Wagner
C
LW
RW
 
 
26 $671,000 RFA - - - - - - - -
Dylan Wells
 
 
 
 
G
21 $500,000 $500,000 RFA - - - - - - -
Troy Terry
 
LW
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Alexander Romanov
 
 
 
D
 
20 $500,000 $3,166,000 $3,166,000 $3,166,000 $3,166,000 $3,166,000 RFA - - -
Jesperi Kotkaniemi
C
LW
RW
 
 
20 $500,000 $5,041,000 $5,041,000 $5,041,000 $5,041,000 $5,041,000 $5,041,000 $5,041,000 UFA -
Bonus - $1,163,000 - - - - - - - -
PRO TOTALS $65,723,000 $71,953,000 $69,074,000 $58,666,000 $39,407,000 $25,759,000 $7,057,000 $5,041,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Carsen Twarynski
 
LW
RW
 
 
23 $2,448,000 $2,448,000 $2,448,000 $2,448,000 $2,448,000 UFA - - - -
Emil Molin
C
LW
RW
 
 
29 $2,376,000 $1,542,000 $1,542,000 $1,542,000 UFA - - - - -
Maxim Kitsyn
C
LW
RW
 
 
33 $2,340,000 $2,340,000 UFA - - - - - - -
Frederic Allard
 
 
 
D
 
23 $2,304,000 $2,304,000 $2,304,000 $2,304,000 $2,304,000 UFA - - - -
Victor Bartley
 
 
 
D
 
36 $2,142,000 UFA - - - - - - - -
Petr Straka
 
 
RW
 
 
32 $2,092,000 $2,092,000 UFA - - - - - - -
Calle Jarnkrok
C
LW
RW
 
 
32 $2,045,000 UFA - - - - - - - -
Justin Braun
 
 
 
D
 
37 $2,016,000 UFA - - - - - - - -
Remi Elie
C
LW
RW
 
 
27 $1,944,000 $1,165,000 $1,165,000 UFA - - - - - -
Alex Goligoski
 
 
 
D
 
39 $1,890,000 UFA - - - - - - - -
Philip Larsen
 
 
 
D
 
35 $1,890,000 UFA - - - - - - - -
Jesper Fast
 
LW
RW
 
 
32 $1,872,000 $1,872,000 UFA - - - - - - -
Eric Hartzell
 
 
 
 
G
34 $1,320,000 UFA - - - - - - - -
Andrej Sekera
 
 
 
D
 
38 $1,080,000 UFA - - - - - - - -
Karri Ramo
 
 
 
 
G
38 $967,000 UFA - - - - - - - -
Adam Mascherin
 
LW
RW
 
 
23 $934,000 $794,000 $794,000 $794,000 $794,000 UFA - - - -
Bowen Byram
 
 
 
D
 
18 $500,000 $500,000 $500,000 RFA - - - - - -
Ivan Chekhovich
 
LW
RW
 
 
20 $500,000 $500,000 $500,000 RFA - - - - - -
Igor Shvyryov
C
LW
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Tim Soderlund
C
LW
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Liam Foudy
C
LW
RW
 
 
20 $500,000 $2,326,000 $2,326,000 $2,326,000 $2,326,000 $2,326,000 RFA - - -
FARM TOTALS $32,160,000 $18,883,000 $11,579,000 $9,414,000 $7,872,000 $2,326,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Rod Brind'Amour 50 $800,000 $800,000 $800,000 $800,000 - - - - - -
COACHING TOTALS $800,000 $800,000 $800,000 $800,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 18 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 133,915  7,440  93% $99  $13,257,585
Level 2: 7000 112,539  6,252  89% $59  $6,639,801
Level 3: 4000 59,874  3,326  83% $34  $2,035,716
Level 4: 6000 99,845  5,547  92% $26  $2,595,970
Level 5: 3000 40,233  2,235  75% $189  $7,604,037
Total Attendance: 446,406  24,800 89% - $41,773,042

Balance Sheet

Income
Home Games Left 24
Average Attendance - % 24,800 (89%)
Average Income per Game $2,320,725
Year to Date Revenue $ 41,773,042
Estimated Revenue $55,697,389
End Year Estimated Revenue $97,470,431
  Expense
Days Remaining 1
Pro Expenses Per Days $597,482
Pro Year To Date Expenses $597,482
Farm Expenses Per Days $30,629
Farm Year To Date Expenses $30,629
Pro Payroll $65,723,000
Estimated Season Expenses $66,351,111

Bank Account
Current Funds $32,944,099
Projected Revenue + $97,470,431
Projected Expenses - $66,351,111
Projected Bank Account $64,063,419
 
Salary Cap
Salary Cap $119,000,000
Total Payroll $65,723,000
Remaining Cap Space $53,277,000