• AHSQ
  • Day 10Game 57
    Calgary6
    Detroit
    Boxscore 0 Likes
  • Day 18Game 111
    Florida
    Detroit
    Preview 0 Likes
  • Day 11Game 67
    Stars5
    Griffins3
    Boxscore 0 Likes
  • Day 12Game 79
    Griffins5
    Wolves4
    Boxscore 0 Likes
  • Day 15Game 98
    Wolves0
    Griffins0
    Preview 0 Likes
  • Day 17Game 107
    Griffins0
    Eagles0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Drew Doughty
 
 
 
D
 
29 $11,000,000 UFA - - - -
Carey Price
 
 
 
 
G
31 $10,500,000 $10,500,000 UFA - - -
Nico Hischier
C
 
 
 
 
20 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 RFA
Dustin Brown
 
 
RW
 
 
35 $7,200,000 UFA - - - -
Dustin Brown
 
 
RW
 
 
35 $7,200,000 UFA - - - -
Dustin Brown
 
 
RW
 
 
35 $7,200,000 UFA - - - -
Brock Nelson
C
 
 
 
 
27 $6,000,000 $6,000,000 $6,000,000 UFA - -
Jakob Silfverberg
 
 
RW
 
 
28 $5,250,000 $5,250,000 UFA - - -
Kyle Palmieri
 
LW
RW
 
 
28 $4,650,000 UFA - - - -
Jonas Brodin
 
 
 
D
 
25 $4,166,667 RFA - - - -
Damon Severson
 
 
 
D
 
24 $4,166,666 RFA - - - -
Connor Brown
 
 
RW
 
 
24 $3,600,000 $3,600,000 RFA - - -
Corey Perry
 
 
RW
 
 
33 $2,000,100 * $2,000,100 * UFA - - -
Corey Perry
 
 
RW
 
 
33 $2,000,100 * $2,000,100 * UFA - - -
Corey Perry
 
 
RW
 
 
33 $2,000,100 * $2,000,100 * UFA - - -
Dean Kukan
 
 
 
D
 
25 $1,650,000 RFA - - - -
Michael Raffl
C
LW
RW
 
 
31 $1,600,000 $1,600,000 UFA - - -
Ilya Lyubushkin
 
 
 
D
 
25 $1,350,000 $1,350,000 RFA - - -
Victor Mete
 
 
 
D
 
20 $1,200,000 $1,200,000 RFA - - -
Jamie Drysdale
 
 
 
D
 
16 $925,000 $925,000 $925,000 RFA - -
Elias Pettersson
C
 
 
 
 
20 $925,000 $925,000 RFA - - -
Samuel Montembeault
 
 
 
 
G
22 $892,500 $892,500 RFA - - -
Nils Hoglander
 
LW
RW
 
 
18 $875,000 $875,000 $875,000 RFA - -
Carl Grundstrom
 
LW
 
 
 
22 $700,000 RFA - - - -
Nic Dowd
C
 
 
 
 
28 $700,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $76,600,933 $46,367,800 $15,050,000 $7,250,000 $7,250,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Hunter Miska
 
 
 
 
G
26 $925,000 RFA - - - -
Gabriel Carlsson
 
 
 
D
 
24 $894,166 RFA - - - -
Nicolas Meloche
 
 
 
D
 
23 $892,500 $892,500 RFA - - -
Alexis Gravel
 
 
 
 
G
20 $875,000 $875,000 $875,000 RFA - -
Kevin Connauton
 
 
 
D
 
30 $850,000 $850,000 UFA - - -
Andreas Borgman
 
 
 
D
 
25 $826,875 RFA - - - -
Damien Riat
 
LW
RW
 
 
23 $817,500 RFA - - - -
Adam Brooks
C
 
 
 
 
25 $813,750 $813,750 RFA - - -
Reid Duke
C
 
 
 
 
24 $808,500 RFA - - - -
Buddy Robinson
 
 
RW
 
 
29 $800,000 $800,000 UFA - - -
Eetu Tuulola
 
 
RW
 
 
22 $775,000 RFA - - - -
Jayden Halbgewachs
C
LW
 
 
 
23 $775,000 RFA - - - -
Luke Green
 
 
 
D
 
22 $775,000 RFA - - - -
Lane Pederson
C
 
RW
 
 
24 $750,000 $750,000 $750,000 RFA - -
Brad Malone
C
LW
 
 
 
31 $750,000 $750,000 UFA - - -
Graeme Clarke
 
 
RW
 
 
19 $725,000 $725,000 $725,000 RFA - -
Michael Vukojevic
 
 
 
D
 
20 $725,000 $725,000 $725,000 RFA - -
Oskari Laaksonen
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Keaton Thompson
 
 
 
D
 
25 $700,000 $700,000 RFA - - -
Marian Studenic
 
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Maxime Lagace
 
 
 
 
G
27 $700,000 $700,000 RFA - - -
Brendan Woods
 
LW
 
 
 
28 $700,000 RFA - - - -
Mason Jobst
C
LW
 
 
 
26 $700,000 RFA - - - -
Patrick Bajkov
 
LW
RW
 
 
23 $700,000 RFA - - - -
FARM TOTALS $18,703,291 $10,006,250 $3,075,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
John Tortorella 63 $4,600,000 - - - -
COACHING TOTALS $4,600,000 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6667 18,573  4,643  70% $175  $3,250,275
Level 2: 5556 19,604  4,901  88% $90  $1,764,360
Level 3: 3000 11,746  2,937  98% $70  $822,220
Level 4: 3666 13,967  3,492  95% $45  $628,515
Level 5: 1111 4,444  1,111  100% $300  $1,333,200
Total Attendance: 68,334  17,084 85% - $11,619,869

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 17,084 (85%)
Average Income per Game $2,904,967
Year to Date Revenue $ 11,619,869
Estimated Revenue $107,483,788
End Year Estimated Revenue $119,103,657
  Expense
Days Remaining 6
Pro Expenses Per Days $383,005
Pro Year To Date Expenses $2,298,030
Farm Expenses Per Days $93,986
Farm Year To Date Expenses $563,916
Pro Payroll $76,600,933
Estimated Season Expenses $79,462,879

Bank Account
Current Funds $73,152,085
Projected Revenue + $119,103,657
Projected Expenses - $79,462,879
Projected Bank Account $112,792,863
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $76,600,933
Remaining Cap Space $-5,200,933