• AHSQ
  • Day 99Game 675
    Dallas4
    Los Angeles
    Boxscore 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
Paul Stastny
C
 
 
 
 
33 $9,000,000 UFA - - - -
James Neal
 
 
RW
 
 
32 $6,600,000 * $6,600,000 * UFA - - -
Drew Stafford
 
 
RW
 
 
33 $5,000,000 UFA - - - -
Tyler Ennis
 
LW
RW
 
 
30 $4,600,000 UFA - - - -
Brayden McNabb
 
 
 
D
 
27 $4,025,000 * $4,025,000 * $4,025,000 * $4,025,000 * UFA -
Brendan Gallagher
 
 
RW
 
 
27 $3,750,000 $3,750,000 UFA - - -
Michal Kempny
 
 
 
D
 
28 $3,300,000 * $3,300,000 * $3,300,000 * $3,300,000 * UFA -
Michael Raffl
 
LW
RW
 
 
31 $3,000,000 UFA - - - -
Antoine Roussel
 
LW
 
 
 
29 $2,650,000 * $2,650,000 * UFA - - -
Greg Pateryn
 
 
 
D
 
28 $2,000,000 * $2,000,000 * UFA - - -
Johan Larsson
C
LW
 
 
 
26 $1,760,000 $1,760,000 UFA - - -
Brett Ritchie
 
 
RW
 
 
26 $1,750,000 RFA - - - -
Kevan Miller
 
 
 
D
 
31 $1,500,000 * $1,500,000 * UFA - - -
Kevin Connauton
 
 
 
D
 
28 $1,375,000 UFA - - - -
Ryan White
C
 
RW
 
 
30 $1,300,000 UFA - - - -
Cody McLeod
 
LW
 
 
 
34 $1,000,000 * $1,000,000 * UFA - - -
Jordan Nolan
C
LW
RW
 
 
29 $1,000,000 * $1,000,000 * UFA - - -
Adam Clendening
 
 
 
D
 
26 $1,000,000 RFA - - - -
Phillip Di Giuseppe
 
LW
RW
 
 
25 $937,125 RFA - - - -
Zach Trotman
 
 
 
D
 
28 $900,000 * $900,000 * UFA - - -
Ryan Larkin
 
 
 
 
G
21 $650,000 $650,000 RFA - - -
Hayden Hawkey
 
 
 
 
G
24 $650,000 RFA - - - -
Bonus $2,650,000 - - - - -
PRO TOTALS $60,397,125 $29,135,000 $7,325,000 $7,325,000 $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
Michael McLeod
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Gavin Bayreuther
 
 
 
D
 
25 $925,000 RFA - - - -
Andy Andreoff
C
LW
 
 
 
28 $897,160 RFA - - - -
Pascal Laberge
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Jacob Larsson
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Vaclav Karabacek
 
LW
RW
 
 
23 $850,000 RFA - - - -
Mark Alt
 
 
 
D
 
28 $800,000 $800,000 UFA - - -
Luke Witkowski
 
 
RW
D
 
29 $800,000 UFA - - - -
Kale Kessy
 
LW
 
 
 
27 $791,595 RFA - - - -
Mitchell Stephens
C
 
 
 
 
22 $775,000 $775,000 RFA - - -
Shane Eiserman
C
LW
 
 
 
24 $775,000 RFA - - - -
Blake Thompson
 
 
 
D
 
28 $715,000 $715,000 UFA - - -
Greg Betzold
C
LW
 
 
 
24 $715,000 $715,000 RFA - - -
Dan DeSalvo
C
 
RW
 
 
27 $715,000 RFA - - - -
Ryan Rupert
C
LW
 
 
 
25 $715,000 RFA - - - -
Gabriel Sylvestre
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Adam Parsells
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Andrew Nielsen
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Brayden Burke
 
 
RW
 
 
23 $650,000 $650,000 RFA - - -
Joseph Cecconi
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Karch Bachman
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Nick Schneider
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
Taggart Corriveau
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Joey Daccord
 
 
 
 
G
23 $650,000 RFA - - - -
Pius Suter
C
LW
 
 
 
23 $650,000 RFA - - - -
Quentin Shore
C
 
RW
 
 
25 $650,000 RFA - - - -
FARM TOTALS $19,248,755 $10,830,000 $2,425,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Claude Julien 59 $4,300,000 - - - -
COACHING TOTALS $4,300,000 $0 $0 $0 $0

Attendance

PRO Attendance - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 119,562  5,435  68% $150  $17,934,300
Level 2: 5300 109,437  4,974  94% $80  $8,754,960
Level 3: 3375 70,425  3,201  95% $50  $3,521,250
Level 4: 3825 81,513  3,705  97% $40  $3,260,520
Level 5: 2000 42,730  1,942  97% $190  $8,118,700
Total Attendance: 423,667  19,258 86% - $47,828,190

Balance Sheet

Income
Home Games Left 19
Average Attendance - % 19,258 (86%)
Average Income per Game $2,174,009
Year to Date Revenue $ 47,828,190
Estimated Revenue $41,306,164
End Year Estimated Revenue $89,134,354
  Expense
Days Remaining 1
Pro Expenses Per Days $324,716
Pro Year To Date Expenses $324,716
Farm Expenses Per Days $103,488
Farm Year To Date Expenses $103,488
Pro Payroll $60,397,125
Estimated Season Expenses $60,825,329

Bank Account
Current Funds $16,112,490
Projected Revenue + $89,134,354
Projected Expenses - $60,825,329
Projected Bank Account $44,421,515
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $60,397,125
Remaining Cap Space $11,002,875