• AHSQ
  • Day 63Game 431
    Washington2
    San Jose
    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
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 - - -
John Hayden
 
LW
RW
 
 
23 $892,500 $892,500 RFA - - -
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 $68,332,500 $46,325,000 $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
 
 
27 $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 - - - -
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
28 $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
 
 
24 $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 $25,308,172 $12,870,000 $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 - 16 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7120 64,831  4,052  57% $201  $13,031,031
Level 2: 3120 45,501  2,844  91% $151  $6,870,651
Level 3: 3600 26,832  1,677  47% $115  $3,085,680
Level 4: 4080 29,982  1,874  46% $79  $2,368,578
Level 5: 6080 37,936  2,371  39% $430  $16,312,480
Total Attendance: 205,082  12,818 53% - $47,918,684

Balance Sheet

Income
Home Games Left 25
Average Attendance - % 12,818 (53%)
Average Income per Game $2,994,918
Year to Date Revenue $ 47,918,684
Estimated Revenue $74,872,944
End Year Estimated Revenue $122,791,628
  Expense
Days Remaining 1
Pro Expenses Per Days $367,379
Pro Year To Date Expenses $367,379
Farm Expenses Per Days $136,065
Farm Year To Date Expenses $136,065
Pro Payroll $68,332,500
Estimated Season Expenses $68,835,944

Bank Account
Current Funds $224,918,381
Projected Revenue + $122,791,628
Projected Expenses - $68,835,944
Projected Bank Account $278,874,065
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $68,332,500
Remaining Cap Space $3,067,500