• AHSQ
  • Day 9Game 66
    Colorado1
    Los Angeles
    Boxscore 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
Henrik Lundqvist
 
 
 
 
G
37 $12,000,002 UFA - - - -
Erik Karlsson
 
 
 
D
 
28 $11,500,000 UFA - - - -
James Neal
 
 
RW
 
 
32 $6,600,000 UFA - - - -
Derek Stepan
C
 
 
 
 
28 $6,500,000 UFA - - - -
Brayden McNabb
 
 
 
D
 
27 $4,025,000 $4,025,000 $4,025,000 UFA - -
Brendan Gallagher
 
 
RW
 
 
27 $3,750,000 RFA - - - -
Michal Kempny
 
 
 
D
 
28 $3,300,000 $3,300,000 $3,300,000 UFA - -
Markus Nutivaara
 
 
 
D
 
25 $2,700,000 $2,700,000 $2,700,000 RFA - -
Antoine Roussel
 
LW
 
 
 
29 $2,650,000 UFA - - - -
Patrick Maroon
 
LW
 
 
 
30 $2,650,000 UFA - - - -
Mike Condon
 
 
 
 
G
28 $2,400,000 UFA - - - -
Greg Pateryn
 
 
 
D
 
28 $2,000,000 UFA - - - -
Johan Larsson
C
 
 
 
 
26 $1,760,000 RFA - - - -
Brett Ritchie
 
 
RW
 
 
26 $1,750,000 RFA - - - -
Kevan Miller
 
 
 
D
 
31 $1,500,000 UFA - - - -
Cody McLeod
 
LW
 
 
 
34 $1,000,000 UFA - - - -
Jordan Nolan
C
LW
RW
 
 
29 $1,000,000 UFA - - - -
Phillip Di Giuseppe
 
LW
RW
 
 
25 $1,000,000 RFA - - - -
Michael McLeod
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Zach Trotman
 
 
 
D
 
28 $900,000 UFA - - - -
Jacob Larsson
 
 
 
D
 
21 $850,000 RFA - - - -
J.T. Brown
 
 
RW
 
 
29 $700,000 UFA - - - -
Luke Gazdic
 
LW
 
 
 
29 $700,000 UFA - - - -
Matt Hunwick
 
 
 
D
 
33 $700,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $72,860,002 $10,950,000 $10,025,000 $0 $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
Gavin Bayreuther
 
 
 
D
 
25 $1,000,000 RFA - - - -
Joey Daccord
 
 
 
 
G
23 $1,000,000 RFA - - - -
Klim Kostin
 
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
Pius Suter
C
LW
 
 
 
23 $925,000 RFA - - - -
Shane Eiserman
C
LW
 
 
 
24 $900,000 $900,000 RFA - - -
Vaclav Karabacek
 
LW
RW
 
 
23 $900,000 $900,000 RFA - - -
Shane Bowers
C
 
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Pascal Laberge
C
 
 
 
 
21 $850,000 $850,000 RFA - - -
Hayden Hawkey
 
 
 
 
G
25 $800,000 $800,000 RFA - - -
Mitchell Stephens
C
 
 
 
 
22 $775,000 RFA - - - -
Blake Thompson
 
 
 
D
 
28 $715,000 UFA - - - -
Greg Betzold
C
LW
 
 
 
24 $715,000 RFA - - - -
Matthew Kellenberger
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Thomas Miller
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Gabriel Sylvestre
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Adam Parsells
 
 
 
D
 
22 $700,000 RFA - - - -
Andrew Nielsen
 
 
 
D
 
23 $700,000 RFA - - - -
Brayden Burke
 
LW
RW
 
 
23 $700,000 RFA - - - -
Cole Bardreau
C
 
 
 
 
26 $700,000 RFA - - - -
Cole Schneider
 
LW
RW
 
 
29 $700,000 UFA - - - -
Dan DeSalvo
C
 
RW
 
 
27 $700,000 RFA - - - -
Joseph Cecconi
 
 
 
D
 
22 $700,000 RFA - - - -
Karch Bachman
C
 
 
 
 
22 $700,000 RFA - - - -
Michael Downing
 
 
 
D
 
24 $700,000 RFA - - - -
Nick Schneider
 
 
 
 
G
22 $700,000 RFA - - - -
Pavel Jenys
 
LW
 
 
 
23 $700,000 RFA - - - -
Ryan Larkin
 
 
 
 
G
22 $700,000 RFA - - - -
Taggart Corriveau
 
 
RW
 
 
22 $700,000 RFA - - - -
FARM TOTALS $21,555,000 $7,325,000 $3,175,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Rod Brind'Amour 49 $1,900,000 - - - -
COACHING TOTALS $1,900,000 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 20,761  5,190  65% $150  $3,114,150
Level 2: 5300 19,315  4,829  91% $80  $1,545,200
Level 3: 3375 12,999  3,250  96% $50  $649,950
Level 4: 3825 15,294  3,824  100% $40  $611,760
Level 5: 2000 7,879  1,970  98% $190  $1,497,010
Total Attendance: 76,248  19,062 85% - $8,530,781

Balance Sheet

Income
Home Games Left 24
Average Attendance - % 19,062 (85%)
Average Income per Game $2,132,695
Year to Date Revenue $ 8,530,781
Estimated Revenue $51,184,686
End Year Estimated Revenue $59,715,467
  Expense
Days Remaining 1
Pro Expenses Per Days $628,103
Pro Year To Date Expenses $628,103
Farm Expenses Per Days $182,669
Farm Year To Date Expenses $182,669
Pro Payroll $72,860,002
Estimated Season Expenses $73,670,774

Bank Account
Current Funds $23,368,316
Projected Revenue + $59,715,467
Projected Expenses - $73,670,774
Projected Bank Account $9,413,009
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,860,002
Remaining Cap Space $-1,460,002