• HOCKMAN
  • Day 11Game 61
    Rangers4
    Oilers2
    Boxscore 0 Likes
  • Day 19Game 124
    Rangers
    Canucks
    Preview 0 Likes
  • Day 11Game 81
    Phantoms4
    Pack5
    Boxscore 0 Likes
  • Day 13Game 90
    Penguins0
    Pack0
    Preview 0 Likes
  • Day 15Game 105
    Heat0
    Pack0
    Preview 0 Likes
  • Day 17Game 121
    Pack0
    Bears0
    Preview 0 Likes
  • Day 19Game 136
    Thunderbirds
    Pack
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Mark Stone
 
 
RW
 
 
30 $6,577,000 UFA - - - - - - - -
Brendan Gallagher
 
 
RW
 
 
30 $5,213,000 $5,213,000 UFA - - - - - - -
Kris Russell
 
 
 
D
 
35 $4,743,000 $4,743,000 $4,743,000 UFA - - - - - -
Corey Crawford
 
 
 
 
G
37 $4,200,000 UFA - - - - - - - -
Alan Quine
C
 
 
 
 
29 $3,926,000 $3,926,000 $3,926,000 UFA - - - - - -
Taylor Leier
 
 
RW
 
 
28 $3,794,000 $3,794,000 $3,794,000 $3,794,000 UFA - - - - -
Dominic Turgeon
C
 
 
 
 
26 $3,464,000 $3,464,000 $3,464,000 UFA - - - - - -
Josh Bailey
 
LW
 
 
 
32 $3,386,000 UFA - - - - - - - -
Chris Kreider
 
 
RW
 
 
31 $3,189,000 $3,189,000 $3,189,000 UFA - - - - - -
Troy Rutkowski
 
 
 
D
 
30 $3,137,000 $3,137,000 $3,137,000 UFA - - - - - -
Vincent Trocheck
C
 
 
 
 
29 $3,100,000 $3,100,000 UFA - - - - - - -
Tyler Wotherspoon
 
 
 
D
 
29 $3,000,100 $3,000,100 UFA - - - - - - -
Connor Hobbs
 
 
 
D
 
25 $2,579,000 $2,579,000 $2,579,000 UFA - - - - - -
Valeri Nichushkin
 
LW
 
 
 
27 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Ty Rattie
 
LW
 
 
 
29 $2,484,000 $2,484,000 $2,484,000 UFA - - - - - -
Oliver Bjorkstrand
 
 
RW
 
 
27 $2,402,000 UFA - - - - - - - -
Caleb Jones
 
 
 
D
 
25 $2,307,000 $2,307,000 $2,307,000 UFA - - - - - -
Chase De Leo
C
 
 
 
 
26 $2,264,000 RFA - - - - - - - -
Anton Forsberg
 
 
 
 
G
29 $2,000,100 $2,000,100 UFA - - - - - - -
Parker Wotherspoon
 
 
 
D
 
24 $2,000,001 $2,000,001 $2,000,001 RFA - - - - - -
Anton Cederholm
 
 
 
D
 
27 $1,832,000 UFA - - - - - - - -
Paul Bittner
 
LW
 
 
 
25 $1,588,000 $1,588,000 $1,588,000 RFA - - - - - -
Noah Rod
 
LW
 
 
 
26 $1,250,000 $1,250,000 UFA - - - - - - -
Jacob Cederholm
 
 
 
D
 
24 $750,000 $750,000 $750,000 RFA - - - - - -
Bonus $3,500,000 - - - - - - - - -
PRO TOTALS $75,185,201 $51,024,201 $36,461,001 $3,794,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Ben Scrivens
 
 
 
 
G
35 $2,729,000 UFA - - - - - - - -
Eeli Tolvanen
 
LW
 
 
 
21 $1,800,000 RFA - - - - - - - -
Michael McLeod
C
 
 
 
 
24 $1,300,000 $1,300,000 $1,300,000 RFA - - - - - -
Calle Jarnkrok
C
 
 
 
 
30 $1,200,100 $1,200,100 UFA - - - - - - -
Jesper Lindgren
 
 
 
D
 
25 $1,200,100 RFA - - - - - - - -
Taylor Fedun
 
 
 
D
 
34 $1,200,100 UFA - - - - - - - -
Chris Bourque
 
LW
 
 
 
36 $1,200,000 $1,200,000 UFA - - - - - - -
Conor Allen
 
 
 
D
 
32 $1,200,000 $1,200,000 UFA - - - - - - -
Dustin Stevenson
 
 
 
D
 
33 $1,200,000 $1,200,000 UFA - - - - - - -
Graham Black
C
 
 
 
 
29 $1,200,000 $1,200,000 UFA - - - - - - -
John Mitchell
C
 
 
 
 
37 $1,200,000 $1,200,000 UFA - - - - - - -
Shane Harper
 
 
RW
 
 
33 $1,200,000 $1,200,000 UFA - - - - - - -
Eric Fehr
C
 
 
 
 
36 $1,137,000 UFA - - - - - - - -
Andy Miele
 
 
RW
 
 
34 $1,110,000 $1,110,000 UFA - - - - - - -
Chris Casto
 
 
 
D
 
30 $1,086,000 $1,086,000 $1,086,000 UFA - - - - - -
Mac Carruth
 
 
 
 
G
30 $1,028,000 $1,028,000 $1,028,000 UFA - - - - - -
Tanner Richard
C
 
 
 
 
29 $981,000 UFA - - - - - - - -
Mark MacMillan
 
LW
 
 
 
30 $931,000 $931,000 UFA - - - - - - -
Carter Sandlak
 
LW
 
 
 
29 $900,000 $900,000 UFA - - - - - - -
Matt Fraser
 
LW
 
 
 
32 $900,000 $900,000 UFA - - - - - - -
Noah Juulsen
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Keegan Iverson
 
 
RW
 
 
25 $813,000 $813,000 $813,000 UFA - - - - - -
Petrus Palmu
 
 
RW
 
 
24 $750,000 RFA - - - - - - - -
Ross Johnston
 
 
RW
 
 
28 $633,000 UFA - - - - - - - -
Rasmus Tirronen
 
 
 
 
G
31 $600,000 $600,000 UFA - - - - - - -
Sahir Gill
 
LW
 
 
 
30 $600,000 $600,000 UFA - - - - - - -
Noah Gregor
C
 
 
 
 
24 $450,000 $450,000 $450,000 RFA - - - - - -
Oskari Laaksonen
 
 
 
D
 
22 $450,000 $450,000 RFA - - - - - - -
Zach Pochiro
 
 
RW
 
 
28 $450,000 $450,000 UFA - - - - - - -
FARM TOTALS $30,348,300 $19,018,100 $4,677,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Darryl Sutter 63 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6200 9,673  4,837  78% $180  $1,741,140
Level 2: 5000 9,950  4,975  100% $90  $895,500
Level 3: 2000 3,778  1,889  94% $60  $226,680
Level 4: 4000 5,868  2,934  73% $40  $234,720
Level 5: 1000 2,000  1,000  100% $250  $500,000
Total Attendance: 31,269  15,635 86% - $3,598,040

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 15,635 (86%)
Average Income per Game $1,799,020
Year to Date Revenue $ 3,598,040
Estimated Revenue $70,161,780
End Year Estimated Revenue $73,759,820
  Expense
Days Remaining 1
Pro Expenses Per Days $385,404
Pro Year To Date Expenses $385,404
Farm Expenses Per Days $18,619
Farm Year To Date Expenses $18,619
Pro Payroll $75,185,201
Estimated Season Expenses $75,589,224

Bank Account
Current Funds $23,456,875
Projected Revenue + $73,759,820
Projected Expenses - $75,589,224
Projected Bank Account $21,627,471
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $75,185,201
Remaining Cap Space $4,314,799