• AHSQ
  • Day 44Game 319
    Nashville3
    Detroit
    Boxscore 0 Likes
  • Day 45Game 172
    Griffins2
    Penguins6
    Boxscore 0 Likes
  • Day 47Game 189
    Marlies2
    Griffins4
    Boxscore 0 Likes
  • Day 49Game 202
    Moose3
    Griffins2
    Boxscore 0 Likes
  • Day 50Game 212
    Griffins0
    Comets0
    Preview 0 Likes
  • Day 52Game 232
    Penguins
    Griffins
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Drew Doughty
 
 
 
D
 
29 $11,000,000 $11,000,000 UFA - - -
Carey Price
 
 
 
 
G
31 $10,500,000 $10,500,000 $10,500,000 UFA - -
Dustin Brown
 
LW
RW
 
 
35 $7,200,000 UFA - - - -
Dustin Brown
 
LW
RW
 
 
35 $7,200,000 UFA - - - -
Dustin Brown
 
LW
RW
 
 
35 $7,200,000 UFA - - - -
Brock Nelson
C
 
 
 
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA -
Jakob Silfverberg
 
 
RW
 
 
28 $5,250,000 UFA - - - -
Kyle Palmieri
 
 
RW
 
 
28 $4,650,000 $4,650,000 UFA - - -
Jonas Brodin
 
 
 
D
 
25 $4,166,667 $4,166,667 RFA - - -
Damon Severson
 
 
 
D
 
24 $4,166,666 $4,166,666 RFA - - -
Jason Spezza
C
 
 
 
 
35 $4,100,001 UFA - - - -
Marcus Johansson
C
LW
 
 
 
29 $3,500,000 * $3,500,000 * $3,500,000 * $3,500,000 * UFA -
Jakub Vrana
 
LW
RW
 
 
22 $3,350,000 $3,350,000 RFA - - -
Joel Edmundson
 
 
 
D
 
25 $3,000,000 RFA - - - -
Connor Brown
 
 
RW
 
 
24 $2,100,000 RFA - - - -
Nick Shore
C
 
 
 
 
26 $1,850,000 $1,850,000 UFA - - -
Michael Raffl
 
LW
RW
 
 
31 $1,600,000 * $1,600,000 * $1,600,000 * UFA - -
Kyle Clifford
 
LW
 
 
 
27 $1,600,000 UFA - - - -
Chris Wagner
C
LW
RW
 
 
27 $1,250,000 UFA - - - -
Joonas Korpisalo
 
 
 
 
G
24 $1,150,000 RFA - - - -
Greg Carey
C
LW
 
 
 
29 $999,999 UFA - - - -
Cody Goloubef
 
 
 
D
 
29 $975,000 UFA - - - -
Nico Hischier
C
 
 
 
 
20 $925,000 RFA - - - -
Ilya Lyubushkin
 
 
 
D
 
25 $874,125 RFA - - - -
Dean Kukan
 
 
 
D
 
25 $725,000 RFA - - - -
Kevin Rooney
C
 
 
 
 
25 $715,000 RFA - - - -
Nic Dowd
C
 
RW
 
 
28 $700,000 $700,000 UFA - - -
Bonus - - - - - -
PRO TOTALS $81,622,458 $51,483,333 $21,600,000 $9,500,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Tyler Gaudet
C
LW
 
 
 
26 $1,000,000 RFA - - - -
Ryan Poehling
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Gabriel Carlsson
 
 
 
D
 
23 $894,166 RFA - - - -
Nicolas Meloche
 
 
 
D
 
22 $892,500 RFA - - - -
Dylan Blujus
 
 
 
D
 
25 $859,536 RFA - - - -
Keaton Thompson
 
 
 
D
 
24 $854,438 RFA - - - -
Paul Carey
C
LW
 
 
 
31 $850,000 UFA - - - -
Samuel Montembeault
 
 
 
 
G
23 $850,000 RFA - - - -
Victor Mete
 
 
 
D
 
21 $850,000 RFA - - - -
Buddy Robinson
 
 
RW
 
 
28 $826,875 RFA - - - -
Adam Brooks
C
 
 
 
 
23 $813,750 $813,750 $813,750 RFA - -
Andreas Borgman
 
 
 
D
 
24 $787,500 RFA - - - -
Tyler Mueller
 
 
 
D
 
25 $787,500 RFA - - - -
Eetu Tuulola
 
 
RW
 
 
21 $775,000 $775,000 RFA - - -
Jayden Halbgewachs
C
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Luke Green
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Reid Duke
C
 
 
 
 
23 $770,000 RFA - - - -
Justin Auger
 
 
RW
 
 
25 $750,750 RFA - - - -
Oskari Laaksonen
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Adam Wilcox
 
 
 
 
G
27 $715,000 RFA - - - -
Hunter Miska
 
 
 
 
G
24 $715,000 RFA - - - -
Patrick Russell
 
 
RW
 
 
26 $715,000 RFA - - - -
Carl Grundstrom
 
LW
RW
 
 
23 $700,000 $700,000 RFA - - -
Patrick Bajkov
 
LW
RW
 
 
22 $700,000 $700,000 RFA - - -
Damien Riat
C
LW
RW
 
 
22 $700,000 RFA - - - -
Juuso Ikonen
 
LW
RW
 
 
25 $700,000 RFA - - - -
Lane Pederson
C
 
 
 
 
22 $700,000 RFA - - - -
Sebastian Repo
 
 
RW
 
 
23 $700,000 RFA - - - -
FARM TOTALS $22,107,015 $6,188,750 $2,463,750 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Tim Army 57 $2,200,000 $2,200,000 - - -
COACHING TOTALS $2,200,000 $2,200,000 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6667 57,538  4,795  72% $175  $10,069,150
Level 2: 5556 59,847  4,987  90% $90  $5,386,230
Level 3: 3000 35,538  2,962  99% $70  $2,487,660
Level 4: 3666 43,549  3,629  99% $45  $1,959,705
Level 5: 1111 13,332  1,111  100% $300  $3,999,600
Total Attendance: 209,804  17,484 87% - $27,487,697

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 17,484 (87%)
Average Income per Game $2,290,641
Year to Date Revenue $ 27,487,697
Estimated Revenue $36,650,263
End Year Estimated Revenue $64,137,960
  Expense
Days Remaining 1
Pro Expenses Per Days $703,642
Pro Year To Date Expenses $703,642
Farm Expenses Per Days $187,348
Farm Year To Date Expenses $187,348
Pro Payroll $81,622,458
Estimated Season Expenses $82,513,448

Bank Account
Current Funds $43,397,794
Projected Revenue + $64,137,960
Projected Expenses - $82,513,448
Projected Bank Account $25,022,306
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $81,622,458
Remaining Cap Space $-10,222,458