• AHSQ
  • Day 4Game 18
    San Jose5
    Anaheim
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Ben Bishop
 
 
 
 
G
32 $9,000,000 UFA - - - -
P.K. Subban
 
 
 
D
 
29 $9,000,000 UFA - - - -
Sidney Crosby
C
 
 
 
 
31 $8,700,000 UFA - - - -
Alexander Radulov
 
 
RW
 
 
33 $7,300,000 UFA - - - -
Jonathan Drouin
 
LW
 
 
 
23 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA -
Michael Matheson
 
 
 
D
 
24 $4,875,000 $4,875,000 $4,875,000 $4,875,000 $4,875,000 UFA
Andrew Cogliano
 
LW
 
 
 
31 $4,500,000 UFA - - - -
Dan Hamhuis
 
 
 
D
 
36 $4,000,000 * $4,000,000 * $4,000,000 * UFA - -
Darren Helm
C
LW
 
 
 
31 $4,000,000 * $4,000,000 * $4,000,000 * UFA - -
Jordie Benn
 
 
 
D
 
31 $3,800,000 $3,800,000 UFA - - -
Phillip Danault
C
 
 
 
 
25 $3,083,333 $3,083,333 $3,083,333 UFA - -
Aaron Dell
 
 
 
 
G
30 $3,000,000 * $3,000,000 * $3,000,000 * $3,000,000 * UFA -
Adam McQuaid
 
 
 
D
 
32 $2,750,000 * $2,750,000 * $2,750,000 * UFA - -
Jordan Martinook
C
LW
 
 
 
26 $1,800,000 RFA - - - -
Brett Connolly
 
LW
RW
 
 
27 $1,500,000 RFA - - - -
Cory Conacher
C
LW
RW
 
 
29 $1,300,000 $1,300,000 $1,300,000 $1,300,000 UFA -
Martin Marincin
 
 
 
D
 
26 $1,250,000 RFA - - - -
Adam Erne
 
LW
RW
 
 
23 $971,250 RFA - - - -
Frederik Gauthier
C
 
 
 
 
23 $971,250 RFA - - - -
Josh Archibald
C
 
RW
 
 
27 $675,000 RFA - - - -
Philippe Myers
 
 
 
D
 
21 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $78,625,833 $32,308,333 $28,508,333 $14,675,000 $4,875,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Nicolas Kerdiles
 
LW
 
 
 
24 $937,125 RFA - - - -
Callum Booth
 
 
 
 
G
21 $925,000 $925,000 RFA - - -
Mason McDonald
 
 
 
 
G
22 $925,000 RFA - - - -
Laurent Dauphin
C
LW
 
 
 
23 $892,500 $892,500 RFA - - -
Ryan Culkin
 
 
 
D
 
25 $854,438 RFA - - - -
Marc-Olivier Roy
C
 
 
 
 
27 $813,750 RFA - - - -
Nick Sorensen
 
 
RW
 
 
24 $813,750 RFA - - - -
Jordan Szwarz
C
 
RW
 
 
27 $781,035 RFA - - - -
Nicholas Caamano
 
 
RW
 
 
21 $775,000 $775,000 $775,000 RFA - -
Connor Ingram
 
 
 
 
G
21 $775,000 $775,000 RFA - - -
Felix Girard
C
 
 
 
 
25 $750,750 RFA - - - -
Jordan Murray
 
 
 
D
 
29 $750,500 $750,500 $750,500 UFA - -
Josiah Didier
 
 
 
D
 
27 $750,000 $750,000 RFA - - -
Doyle Somerby
 
 
 
D
 
25 $725,000 RFA - - - -
Hampus Melen
 
 
RW
 
 
23 $715,000 $715,000 RFA - - -
Daniel Walcott
 
LW
 
D
 
24 $715,000 RFA - - - -
Graham McPhee
 
LW
 
 
 
20 $700,000 $700,000 $700,000 RFA - -
Matthew Boucher
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Auguste Impose
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Dmytro Timashov
 
LW
RW
 
 
23 $650,000 $650,000 RFA - - -
Jeremiah Addison
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Adam Ollas Mattsson
 
 
 
D
 
22 $650,000 RFA - - - -
Alexander Peters
 
 
 
D
 
23 $650,000 RFA - - - -
Cody Donaghey
 
 
 
D
 
23 $650,000 RFA - - - -
Keegan Iverson
C
 
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $18,798,848 $8,883,000 $2,875,500 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Peter Laviolette 54 $4,500,000 - - - -
COACHING TOTALS $4,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,000  6,000  100% $121  $1,452,000
Level 2: 5000 10,000  5,000  100% $80  $800,000
Level 3: 2700 5,400  2,700  100% $60  $324,000
Level 4: 3300 6,600  3,300  100% $35  $231,000
Level 5: 1000 2,000  1,000  100% $325  $650,000
Total Attendance: 36,000  18,000 100% - $3,975,550

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 18,000 (100%)
Average Income per Game $1,987,775
Year to Date Revenue $ 3,975,550
Estimated Revenue $77,523,225
End Year Estimated Revenue $81,498,775
  Expense
Days Remaining 1
Pro Expenses Per Days $422,720
Pro Year To Date Expenses $422,720
Farm Expenses Per Days $101,069
Farm Year To Date Expenses $101,069
Pro Payroll $78,625,833
Estimated Season Expenses $79,149,622

Bank Account
Current Funds $74,353,310
Projected Revenue + $81,498,775
Projected Expenses - $79,149,622
Projected Bank Account $76,702,463
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $78,625,833
Remaining Cap Space $-7,225,833