• AHSQ
  • Day 15Game 96
    Carolina2
    San Jose
    Boxscore 0 Likes
  • Day 18Game 120
    Buffalo0
    San Jose
    Preview 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
Marc-Edouard Vlasic
 
 
 
D
 
31 $7,000,000 UFA - - - -
Brandon Saad
 
LW
 
 
 
26 $6,000,000 $6,000,000 UFA - - -
Joe Pavelski
C
 
RW
 
 
34 $6,000,000 UFA - - - -
Jonathan Huberdeau
 
LW
 
 
 
26 $5,900,000 $5,900,000 $5,900,000 $5,900,000 UFA -
Martin Jones
 
 
 
 
G
28 $5,750,000 $5,750,000 UFA - - -
Tomas Hertl
C
LW
 
 
 
25 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA -
Tyler Johnson
C
 
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA -
Andy Greene
 
 
 
D
 
36 $5,000,000 UFA - - - -
Calvin de Haan
 
 
 
D
 
27 $4,550,000 $4,550,000 $4,550,000 $4,550,000 UFA -
Radko Gudas
 
 
 
D
 
29 $3,350,000 $3,350,000 UFA - - -
Brenden Dillon
 
 
 
D
 
28 $3,270,000 $3,270,000 UFA - - -
Chris Tierney
C
 
 
 
 
25 $2,937,500 $2,937,500 RFA - - -
Ryan Murray
 
 
 
D
 
25 $2,825,000 RFA - - - -
Melker Karlsson
C
LW
RW
 
 
28 $2,000,000 UFA - - - -
Matt Benning
 
 
 
D
 
24 $1,900,000 $1,900,000 RFA - - -
Joonas Donskoi
 
LW
RW
 
 
26 $1,900,000 RFA - - - -
Magnus Paajarvi
 
LW
RW
 
 
27 $1,200,000 UFA - - - -
Louis Domingue
 
 
 
 
G
27 $1,150,000 $1,150,000 UFA - - -
Colton Sissons
C
LW
RW
 
 
26 $892,500 RFA - - - -
Barclay Goodrow
C
LW
RW
 
 
25 $715,000 RFA - - - -
Kevin Labanc
 
LW
RW
 
 
23 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $73,615,000 $45,432,500 $21,075,000 $21,075,000 $0 $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
Alex Stalock
 
 
 
 
G
31 $3,150,000 $3,150,000 UFA - - -
Marcus Sorensen
 
LW
RW
 
 
27 $1,500,000 $1,500,000 $1,500,000 UFA - -
Jean-Sebastien Dea
C
 
RW
 
 
25 $1,260,000 $1,260,000 RFA - - -
Kurtis MacDermid
 
 
 
D
 
24 $1,260,000 $1,260,000 RFA - - -
Jaycob Megna
 
 
 
D
 
27 $1,260,000 RFA - - - -
Austin Czarnik
C
 
RW
 
 
26 $1,250,000 RFA - - - -
Duncan Siemens
 
 
 
D
 
26 $1,000,000 RFA - - - -
Matt Tennyson
 
 
 
D
 
28 $937,125 UFA - - - -
Radim Simek
 
 
 
D
 
26 $925,000 $925,000 RFA - - -
Julius Honka
 
 
 
D
 
24 $925,000 RFA - - - -
John Hayden
 
LW
RW
 
 
23 $892,500 $892,500 RFA - - -
Keegan Lowe
 
 
 
D
 
25 $854,714 RFA - - - -
Michael Brodzinski
 
 
 
D
 
23 $778,333 RFA - - - -
Connor Brickley
C
LW
RW
 
 
26 $775,000 RFA - - - -
Tanner Kero
C
LW
 
 
 
26 $750,000 $750,000 $750,000 UFA - -
Gustav Olofsson
 
 
 
D
 
25 $725,000 $725,000 RFA - - -
Keegan Kanzig
 
 
 
D
 
23 $715,000 RFA - - - -
Luke Johnson
C
 
 
 
 
24 $700,000 $700,000 RFA - - -
Jared Coreau
 
 
 
 
G
27 $693,000 RFA - - - -
Matt Read
 
LW
RW
 
 
32 $650,000 $650,000 $650,000 $650,000 UFA -
Joachim Blichfeld
 
LW
RW
 
 
20 $650,000 $650,000 $650,000 RFA - -
Manuel Wiederer
C
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Rudolfs Balcers
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Alex Schoenborn
 
 
RW
 
 
23 $650,000 RFA - - - -
Jacob Middleton
 
 
 
D
 
23 $650,000 RFA - - - -
Kevin Boyle
 
 
 
 
G
26 $650,000 RFA - - - -
Rourke Chartier
C
 
 
 
 
23 $650,000 RFA - - - -
Tim Clifton
C
 
 
 
 
26 $650,000 RFA - - - -
FARM TOTALS $26,200,672 $13,762,500 $3,550,000 $650,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jon Cooper 52 $4,300,000 - - - -
COACHING TOTALS $4,300,000 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7120 12,012  4,004  56% $201  $2,414,412
Level 2: 3120 8,546  2,849  91% $151  $1,290,446
Level 3: 3600 5,264  1,755  49% $115  $605,360
Level 4: 4080 5,601  1,867  46% $79  $442,479
Level 5: 6080 7,113  2,371  39% $430  $3,058,590
Total Attendance: 38,536  12,845 54% - $8,982,980

Balance Sheet

Income
Home Games Left 38
Average Attendance - % 12,845 (54%)
Average Income per Game $2,994,327
Year to Date Revenue $ 8,982,980
Estimated Revenue $113,784,413
End Year Estimated Revenue $122,767,393
  Expense
Days Remaining 1
Pro Expenses Per Days $395,780
Pro Year To Date Expenses $395,780
Farm Expenses Per Days $140,864
Farm Year To Date Expenses $140,864
Pro Payroll $73,615,000
Estimated Season Expenses $74,151,644

Bank Account
Current Funds $212,611,043
Projected Revenue + $122,767,393
Projected Expenses - $74,151,644
Projected Bank Account $261,226,792
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $73,615,000
Remaining Cap Space $-2,215,000