• AHSQ
  • Day 5Game 33
    Minnesota6
    Los Angeles
    Boxscore 0 Likes
  • Day 7Game 44
    Barracuda5
    Reign4
    Boxscore 0 Likes
  • Day 10Game 60
    Reign0
    Condors0
    Preview 0 Likes
  • Day 12Game 77
    Heat0
    Reign0
    Preview 0 Likes
  • Day 13Game 89
    Reign
    Gulls
    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
Erik Karlsson
 
 
 
D
 
28 $11,500,000 UFA - - - -
Sergei Bobrovsky
 
 
 
 
G
30 $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * UFA
Paul Stastny
C
LW
 
 
 
33 $7,100,000 * $7,100,000 * $7,100,000 * $7,100,000 * UFA -
Brendan Gallagher
 
 
RW
 
 
27 $6,500,000 $6,500,000 UFA - - -
Ryan Kesler
C
 
 
 
 
34 $5,900,000 * UFA - - - -
Ryan Kesler
C
 
 
 
 
34 $5,900,000 * UFA - - - -
Ryan Kesler
C
 
 
 
 
34 $5,900,000 * UFA - - - -
Brandon Dubinsky
C
LW
 
 
 
32 $5,000,000 * UFA - - - -
Loui Eriksson
 
LW
RW
 
 
34 $5,000,000 * UFA - - - -
Brayden McNabb
 
 
 
D
 
27 $4,025,000 $4,025,000 UFA - - -
Michal Kempny
 
 
 
D
 
28 $3,300,000 $3,300,000 UFA - - -
Pius Suter
C
 
RW
 
 
22 $3,250,000 $3,250,000 RFA - - -
Markus Nutivaara
 
 
 
D
 
25 $2,700,000 $2,700,000 RFA - - -
Luca Sbisa
 
 
 
D
 
28 $2,000,000 * $2,000,000 * $2,000,000 * UFA - -
Braden Holtby
 
 
 
 
G
29 $1,800,000 * $1,800,000 * $1,800,000 * $1,800,000 * UFA -
Brad Richardson
C
 
 
 
 
34 $1,100,000 * $1,100,000 * UFA - - -
Gavin Bayreuther
 
 
 
D
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - -
Phillip Di Giuseppe
 
LW
RW
 
 
25 $1,000,000 $1,000,000 RFA - - -
Quinton Byfield
C
 
 
 
 
16 $925,000 $925,000 $925,000 RFA - -
Michael McLeod
C
 
RW
 
 
21 $925,000 RFA - - - -
Byron Froese
C
 
RW
 
 
27 $875,000 * RFA - - - -
Chris Mueller
C
 
RW
 
 
33 $850,000 * $850,000 * UFA - - -
Justin Barron
 
 
 
D
 
17 $825,000 $825,000 $825,000 RFA - -
Mitchell Stephens
C
 
 
 
 
22 $813,750 RFA - - - -
Bonus - - - - - -
PRO TOTALS $76,388,750 $46,375,000 $23,650,000 $18,900,000 $10,000,000 $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
Cory Schneider
 
 
 
 
G
34 $1,700,000 $1,700,000 $1,700,000 UFA - -
Joey Daccord
 
 
 
 
G
24 $1,000,000 $1,000,000 RFA - - -
Jimmy Oligny
 
 
 
D
 
27 $950,000 $950,000 RFA - - -
Spencer Knight
 
 
 
 
G
19 $925,000 $925,000 $925,000 RFA - -
Victor Soderstrom
 
 
 
D
 
19 $925,000 $925,000 $925,000 RFA - -
Klim Kostin
C
LW
RW
 
 
22 $925,000 $925,000 RFA - - -
Shane Eiserman
C
LW
 
 
 
26 $900,000 RFA - - - -
Vaclav Karabacek
 
LW
RW
 
 
25 $900,000 RFA - - - -
Shane Bowers
C
 
 
 
 
21 $850,000 $850,000 RFA - - -
Pascal Laberge
C
 
 
 
 
23 $850,000 RFA - - - -
Albin Grewe
 
LW
RW
 
 
19 $825,000 $825,000 $825,000 RFA - -
Nolan Foote
 
LW
 
 
 
20 $825,000 $825,000 $825,000 RFA - -
Hayden Hawkey
 
 
 
 
G
26 $800,000 RFA - - - -
Brayden Burke
 
LW
RW
 
 
24 $750,000 $750,000 RFA - - -
Joseph Cecconi
 
 
 
D
 
23 $750,000 $750,000 RFA - - -
Cole Bardreau
C
 
 
 
 
27 $750,000 RFA - - - -
Karch Bachman
C
 
 
 
 
24 $735,000 $735,000 $735,000 RFA - -
Adam Parsells
 
 
 
D
 
24 $735,000 $735,000 RFA - - -
Taggart Corriveau
 
 
RW
 
 
23 $735,000 $735,000 RFA - - -
Andrew Nielsen
 
 
 
D
 
24 $735,000 RFA - - - -
Matthew Kellenberger
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Thomas Miller
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Gabriel Sylvestre
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $19,665,000 $14,030,000 $5,935,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Rod Brind'Amour 51 $2,900,000 - - - -
COACHING TOTALS $2,900,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 9,770  4,885  61% $150  $1,465,500
Level 2: 5300 10,554  5,277  100% $80  $844,320
Level 3: 3375 6,712  3,356  99% $50  $335,600
Level 4: 3825 7,368  3,684  96% $40  $294,720
Level 5: 2000 3,983  1,992  100% $190  $756,770
Total Attendance: 38,387  19,194 85% - $5,508,396

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 19,194 (85%)
Average Income per Game $2,754,198
Year to Date Revenue $ 5,508,396
Estimated Revenue $107,413,722
End Year Estimated Revenue $112,922,118
  Expense
Days Remaining 6
Pro Expenses Per Days $381,944
Pro Year To Date Expenses $2,291,664
Farm Expenses Per Days $98,819
Farm Year To Date Expenses $592,914
Pro Payroll $76,388,750
Estimated Season Expenses $79,273,328

Bank Account
Current Funds $28,894,867
Projected Revenue + $112,922,118
Projected Expenses - $79,273,328
Projected Bank Account $62,543,657
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $76,388,750
Remaining Cap Space $-4,988,750