• AHSQ
  • Day 56Game 387
    Pittsburgh4
    Seattle
    Boxscore 0 Likes
  • Day 59Game 409
    Winnipeg0
    Seattle
    Preview 0 Likes
  • Day 61Game 428
    Columbus0
    Seattle
    Preview 0 Likes
  • Day 59Game 359
    Admirals0
    Indians0
    Preview 0 Likes
  • Day 61Game 373
    Indians0
    Stars0
    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
Taylor Hall
 
LW
 
 
 
27 $7,800,000 * $7,800,000 * UFA - - -
Dan DeSalvo
C
 
RW
 
 
27 $7,500,000 * RFA - - - -
Tyson Barrie
 
 
 
D
 
27 $7,150,000 * UFA - - - -
Antti Raanta
 
 
 
 
G
29 $4,750,000 $4,750,000 UFA - - -
Christian Dvorak
C
LW
 
 
 
23 $4,450,000 $4,450,000 $4,450,000 $4,450,000 RFA -
Radko Gudas
 
 
 
D
 
29 $4,400,000 * $4,400,000 * UFA - - -
Andrew Shaw
 
LW
RW
 
 
27 $3,900,000 $3,900,000 UFA - - -
Marcus Johansson
C
LW
RW
 
 
29 $3,500,000 $3,500,000 $3,500,000 UFA - -
Erik Cernak
 
 
 
D
 
21 $2,950,000 $2,950,000 RFA - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 UFA - - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 UFA - - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 UFA - - - -
Chandler Stephenson
C
LW
 
 
 
24 $2,750,000 $2,750,000 $2,750,000 RFA - -
Gustav Forsling
 
 
 
D
 
22 $2,666,667 $2,666,667 $2,666,667 $2,666,667 RFA -
Adrian Kempe
C
LW
RW
 
 
22 $2,000,000 $2,000,000 RFA - - -
Rudolfs Balcers
 
LW
RW
 
 
21 $1,550,000 $1,550,000 $1,550,000 RFA - -
Lawson Crouse
 
LW
RW
 
 
21 $1,533,333 RFA - - - -
Samuel Blais
 
LW
RW
 
 
22 $1,500,000 RFA - - - -
Ivan Barbashev
C
LW
RW
 
 
23 $1,475,000 RFA - - - -
Scott Mayfield
 
 
 
D
 
26 $1,450,000 $1,450,000 $1,450,000 UFA - -
Jacob Larsson
 
 
 
D
 
21 $1,200,000 RFA - - - -
Adam Erne
 
LW
RW
 
 
23 $1,050,000 RFA - - - -
Jeremy Roy
 
 
 
D
 
21 $971,250 RFA - - - -
Akira Schmid
 
 
 
 
G
18 $850,833 $850,833 $850,833 $850,833 RFA -
Jeremy Lauzon
 
 
 
D
 
21 $850,000 RFA - - - -
Vitek Vanecek
 
 
 
 
G
22 $752,500 RFA - - - -
Bonus - - - - - -
PRO TOTALS $69,899,583 $43,017,500 $17,217,500 $7,967,500 $0 $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
Mitch Vande Sompel
 
 
 
D
 
24 $1,200,000 RFA - - - -
Jordan Nolan
 
LW
RW
 
 
31 $1,000,010 $1,000,010 UFA - - -
Daniel O'Regan
C
 
RW
 
 
26 $994,111 $994,111 $994,111 RFA - -
Evgeny Svechnikov
 
LW
RW
 
 
24 $971,250 RFA - - - -
Michael Houser
 
 
 
 
G
28 $970,000 $970,000 RFA - - -
Akil Thomas
C
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Ryan Faragher
 
 
 
 
G
31 $900,000 UFA - - - -
Boris Katchouk
 
LW
 
 
 
22 $892,500 RFA - - - -
Joe Hicketts
 
 
 
D
 
25 $892,500 RFA - - - -
Thomas Novak
C
 
 
 
 
23 $892,500 RFA - - - -
Taylor Raddysh
C
 
RW
 
 
22 $875,000 RFA - - - -
David Cotton
C
 
 
 
 
24 $858,750 RFA - - - -
Glenn Gawdin
C
 
 
 
 
23 $845,000 $845,000 RFA - - -
Nick Wolff
 
 
 
D
 
24 $832,125 RFA - - - -
Michael Bunting
 
LW
RW
 
 
25 $813,750 RFA - - - -
Garrett Wilson
 
LW
RW
 
 
29 $800,000 RFA - - - -
Nolan Valleau
 
 
 
D
 
28 $800,000 RFA - - - -
Todd Burgess
C
LW
RW
 
 
25 $800,000 RFA - - - -
Connor Dewar
C
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Jack Sadek
 
 
 
D
 
23 $735,000 $735,000 RFA - - -
Justin Scott
C
LW
RW
 
 
25 $715,000 $715,000 RFA - - -
Maximilian Pajpach
 
 
 
 
G
25 $715,000 RFA - - - -
Maxime Lajoie
 
 
 
D
 
24 $700,000 RFA - - - -
Ty Lewis
 
LW
 
 
 
23 $700,000 RFA - - - -
FARM TOTALS $20,602,496 $6,959,121 $1,919,111 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Alexandre Burrows 40 $500,000 - - - -
COACHING TOTALS $500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 77,919  5,994  100% $128  $9,973,632
Level 2: 5000 63,521  4,886  98% $82  $5,208,722
Level 3: 2000 26,000  2,000  100% $47  $1,222,000
Level 4: 4000 51,541  3,965  99% $22  $1,133,902
Level 5: 1000 13,000  1,000  100% $190  $2,470,000
Total Attendance: 231,981  17,845 99% - $29,812,302

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 17,845 (99%)
Average Income per Game $2,293,254
Year to Date Revenue $ 29,812,302
Estimated Revenue $64,211,112
End Year Estimated Revenue $94,023,414
  Expense
Days Remaining 6
Pro Expenses Per Days $349,498
Pro Year To Date Expenses $2,096,988
Farm Expenses Per Days $103,530
Farm Year To Date Expenses $621,180
Pro Payroll $69,899,583
Estimated Season Expenses $72,617,751

Bank Account
Current Funds $14,792,764
Projected Revenue + $94,023,414
Projected Expenses - $72,617,751
Projected Bank Account $36,198,427
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,899,583
Remaining Cap Space $1,500,417