• AHSQ
  • Day 100Game 678
    Dallas1
    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 - - - -
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
Tyler Toffoli
C
LW
RW
 
 
26 $4,600,000 $4,600,000 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 - - - -
Jordan Weal
C
LW
RW
 
 
26 $1,750,000 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 - - - -
Laurent Dauphin
C
LW
 
 
 
23 $892,500 $892,500 RFA - - -
Jordan Murray
 
 
 
D
 
28 $750,500 $750,500 $750,500 UFA - -
Josh Archibald
C
 
RW
 
 
27 $675,000 RFA - - - -
Philippe Myers
 
 
 
D
 
21 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $79,318,833 $38,551,333 $29,258,833 $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
Connor Carrick
 
 
 
D
 
25 $1,300,000 RFA - - - -
Nicolas Kerdiles
 
LW
 
 
 
25 $937,125 RFA - - - -
Callum Booth
 
 
 
 
G
22 $925,000 $925,000 RFA - - -
Mason McDonald
 
 
 
 
G
23 $925,000 RFA - - - -
Ryan Culkin
 
 
 
D
 
26 $854,438 RFA - - - -
Marc-Olivier Roy
C
 
 
 
 
28 $813,750 RFA - - - -
Nick Sorensen
 
 
RW
 
 
25 $813,750 RFA - - - -
Jordan Szwarz
C
 
RW
 
 
28 $781,035 RFA - - - -
Nicholas Caamano
 
 
RW
 
 
21 $775,000 $775,000 $775,000 RFA - -
Connor Ingram
 
 
 
 
G
22 $775,000 $775,000 RFA - - -
Felix Girard
C
 
 
 
 
25 $750,750 RFA - - - -
Josiah Didier
 
 
 
D
 
27 $750,000 $750,000 RFA - - -
Doyle Somerby
 
 
 
D
 
25 $725,000 RFA - - - -
Hampus Melen
 
 
RW
 
 
24 $715,000 $715,000 RFA - - -
Daniel Walcott
 
LW
 
D
 
25 $715,000 RFA - - - -
Graham McPhee
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Matthew Boucher
 
LW
 
 
 
22 $650,000 $650,000 $650,000 RFA - -
Auguste Impose
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Dmytro Timashov
 
LW
RW
 
 
24 $650,000 $650,000 RFA - - -
Jeremiah Addison
 
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Adam Ollas Mattsson
 
 
 
D
 
23 $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 $18,455,848 $7,240,000 $2,125,000 $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 - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 138,000  6,000  100% $121  $16,698,000
Level 2: 5000 112,585  4,895  98% $80  $9,006,800
Level 3: 2700 62,100  2,700  100% $60  $3,726,000
Level 4: 3300 75,900  3,300  100% $35  $2,656,500
Level 5: 1000 23,000  1,000  100% $325  $7,475,000
Total Attendance: 411,585  17,895 99% - $45,496,645

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 17,895 (99%)
Average Income per Game $1,978,115
Year to Date Revenue $ 45,496,645
Estimated Revenue $35,606,070
End Year Estimated Revenue $81,102,715
  Expense
Days Remaining 1
Pro Expenses Per Days $426,445
Pro Year To Date Expenses $426,445
Farm Expenses Per Days $99,225
Farm Year To Date Expenses $99,225
Pro Payroll $79,318,833
Estimated Season Expenses $79,844,503

Bank Account
Current Funds $65,425,854
Projected Revenue + $81,102,715
Projected Expenses - $79,844,503
Projected Bank Account $66,684,066
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,318,833
Remaining Cap Space $-7,918,833