• HOCKMAN
  • Day 8Game 32
    Ducks2
    Oilers3
    Boxscore 0 Likes
  • Day 12Game 48
    Ducks0
    Oilers0
    Preview 0 Likes
  • Day 8Game 29
    Admirals2
    Gulls4
    Boxscore 0 Likes
  • Day 10Game 37
    Gulls0
    Admirals0
    Preview 0 Likes
  • Day 12Game 45
    Admirals0
    Gulls0
    Preview 0 Likes
  • Day 14Game 53
    Gulls0
    Admirals0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Rick Nash
 
LW
 
 
 
36 $11,000,000 $4,422,000 B $4,422,000 $4,422,000 $4,422,000 UFA - - - -
Ryan Getzlaf
C
 
 
 
 
36 $7,981,000 $7,981,000 $7,981,000 UFA - - - - - -
Drew Doughty
 
 
 
D
 
31 $7,823,000 $7,823,000 $7,823,000 UFA - - - - - -
Nikita Kucherov
 
 
RW
 
 
27 $6,022,000 $6,022,000 $6,022,000 $6,022,000 UFA - - - - -
Corey Perry
 
LW
 
 
 
36 $6,000,000 $6,000,000 UFA - - - - - - -
Hampus Lindholm
 
 
 
D
 
27 $5,410,000 $5,410,000 $5,410,000 $5,410,000 UFA - - - - -
Brandon Dubinsky
C
 
 
 
 
35 $4,045,000 $4,045,000 UFA - - - - - - -
John Gibson
 
 
 
 
G
27 $4,033,000 $4,033,000 UFA - - - - - - -
Cam Fowler
 
 
 
D
 
29 $3,936,000 $3,936,000 UFA - - - - - - -
Jake Virtanen
 
 
RW
 
 
24 $3,877,000 $3,877,000 RFA - - - - - - -
Sebastian Collberg
 
LW
 
 
 
27 $2,236,000 $2,236,000 $2,236,000 $2,236,000 UFA - - - - -
Christoph Bertschy
 
 
RW
 
 
27 $2,228,000 $2,228,000 UFA - - - - - - -
Jacob Larsson
 
 
 
D
 
24 $2,066,000 $2,066,000 $2,066,000 $2,066,000 UFA - - - - -
Joakim Ryan
 
 
 
D
 
27 $2,050,000 $2,050,000 $2,050,000 UFA - - - - - -
Deven Sideroff
 
 
RW
 
 
24 $2,000,001 $2,000,001 $2,000,001 RFA - - - - - -
Nick Ritchie
 
LW
 
 
 
25 $1,701,000 $1,701,000 RFA - - - - - - -
Nic Kerdiles
 
LW
 
 
 
27 $1,528,000 UFA - - - - - - - -
Dustin Tokarski
 
 
 
 
G
31 $1,273,000 $1,273,000 $1,273,000 UFA - - - - - -
Marcus Pettersson
 
 
 
D
 
25 $1,235,000 $1,235,000 $1,235,000 UFA - - - - - -
Connor Hurley
C
 
 
 
 
25 $1,200,001 $1,200,001 $1,200,001 RFA - - - - - -
Zach Sill
C
 
 
 
 
32 $455,000 $455,000 UFA - - - - - - -
Bonus - $5,980,400 - - - - - - - -
PRO TOTALS $76,054,002 $75,973,402 $43,718,002 $20,156,000 $4,422,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Pierre-Luc Dubois
C
 
 
 
 
22 $3,200,000 $3,357,000 $3,357,000 $3,357,000 $3,357,000 RFA - - - -
Alexander Nylander
 
 
RW
 
 
22 $2,900,000 $2,900,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
22 $1,600,000 $1,600,000 RFA - - - - - - -
Eric O'Dell
C
 
 
 
 
30 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Ryan Penny
 
LW
 
 
 
26 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Derek Forbort
 
 
 
D
 
29 $1,200,000 $1,200,000 UFA - - - - - - -
Josh Manson
 
 
 
D
 
29 $1,195,000 UFA - - - - - - - -
Janne Kuokkanen
 
LW
 
 
 
22 $1,187,000 $1,187,000 $1,187,000 $1,187,000 RFA - - - - -
Daniel Sprong
 
 
RW
 
 
24 $1,173,000 $1,173,000 RFA - - - - - - -
Matt Hunwick
 
 
 
D
 
35 $1,164,000 $1,164,000 $1,164,000 UFA - - - - - -
Max Jones
 
LW
 
 
 
22 $1,025,000 $1,025,000 RFA - - - - - - -
Andrei Mironov
 
 
 
D
 
26 $1,000,000 $1,000,000 UFA - - - - - - -
Niklas Treutle
 
 
 
 
G
30 $948,000 $948,000 $948,000 UFA - - - - - -
Garret Sparks
 
 
 
 
G
27 $850,000 $850,000 $850,000 UFA - - - - - -
Jamie Devane
 
LW
 
 
 
30 $797,000 $797,000 $797,000 $797,000 UFA - - - - -
Josh Currie
C
 
 
 
 
28 $750,000 $750,000 $750,000 UFA - - - - - -
Matt Nieto
 
LW
 
 
 
28 $750,000 $750,000 $750,000 UFA - - - - - -
Andrew Peeke
 
 
 
D
 
22 $750,000 $750,000 RFA - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
23 $750,000 $750,000 RFA - - - - - - -
David Schlemko
 
 
 
D
 
34 $713,000 $713,000 $713,000 $713,000 UFA - - - - -
Matt Taormina
 
 
 
D
 
34 $650,000 $650,000 $650,000 UFA - - - - - -
Michal Jordan
 
 
 
D
 
30 $650,000 $650,000 $650,000 UFA - - - - - -
Troy Terry
 
 
RW
 
 
22 $600,000 RFA - - - - - - - -
Bryan Moore
 
 
RW
 
 
26 $450,000 $450,000 $450,000 UFA - - - - - -
Brandon Montour
 
 
 
D
 
27 $450,000 UFA - - - - - - - -
Colin Markison
 
 
RW
 
 
28 $450,000 UFA - - - - - - - -
FARM TOTALS $27,602,000 $25,064,000 $14,666,000 $6,054,000 $3,357,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Patrick Roy 55 $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: 5700 11,127  5,564  98% $172  $1,913,844
Level 2: 4700 9,083  4,542  97% $113  $1,026,379
Level 3: 1700 3,400  1,700  100% $73  $248,200
Level 4: 4074 8,148  4,074  100% $34  $277,032
Level 5: 1000 2,000  1,000  100% $260  $520,000
Total Attendance: 33,758  16,879 98% - $3,985,455

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 16,879 (98%)
Average Income per Game $1,992,728
Year to Date Revenue $ 3,985,455
Estimated Revenue $-3,985,455
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $76,054,002
Estimated Season Expenses $76,054,002

Bank Account
Current Funds $35,085,607
Projected Revenue + $0
Projected Expenses - $76,054,002
Projected Bank Account $-40,968,395
 
Salary Cap
Salary Cap $2,147,483,647
Total Payroll $76,054,002
Remaining Cap Space $2,071,429,645