• AHSQ
  • Day 186Game 1269
    Anaheim1
    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 $74,507,500 $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
32 $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
 
25 $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
 
29 $937,125 UFA - - - -
Radim Simek
 
 
 
D
 
27 $925,000 $925,000 RFA - - -
Julius Honka
 
 
 
D
 
25 $925,000 RFA - - - -
Keegan Lowe
 
 
 
D
 
26 $854,714 RFA - - - -
Michael Brodzinski
 
 
 
D
 
24 $778,333 RFA - - - -
Connor Brickley
C
LW
RW
 
 
27 $775,000 RFA - - - -
Tanner Kero
C
LW
 
 
 
27 $750,000 $750,000 $750,000 UFA - -
Gustav Olofsson
 
 
 
D
 
26 $725,000 $725,000 RFA - - -
Keegan Kanzig
 
 
 
D
 
24 $715,000 RFA - - - -
Luke Johnson
C
 
 
 
 
25 $700,000 $700,000 RFA - - -
Jared Coreau
 
 
 
 
G
28 $693,000 RFA - - - -
Matt Read
 
LW
RW
 
 
33 $650,000 $650,000 $650,000 $650,000 UFA -
Joachim Blichfeld
 
LW
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Manuel Wiederer
C
 
RW
 
 
23 $650,000 $650,000 RFA - - -
Rudolfs Balcers
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Alex Schoenborn
 
 
RW
 
 
24 $650,000 RFA - - - -
Jacob Middleton
 
 
 
D
 
24 $650,000 RFA - - - -
Kevin Boyle
 
 
 
 
G
27 $650,000 RFA - - - -
Rourke Chartier
C
 
 
 
 
24 $650,000 RFA - - - -
Tim Clifton
C
 
 
 
 
27 $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 - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7120 164,538  4,013  56% $201  $33,072,138
Level 2: 3120 114,261  2,787  89% $151  $17,253,411
Level 3: 3600 68,213  1,664  46% $115  $7,844,495
Level 4: 4080 76,787  1,873  46% $79  $6,066,173
Level 5: 6080 97,211  2,371  39% $430  $41,800,730
Total Attendance: 521,010  12,708 53% - $121,942,490

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 12,708 (53%)
Average Income per Game $2,974,207
Year to Date Revenue $ 121,942,490
Estimated Revenue $0
End Year Estimated Revenue $121,942,490
  Expense
Days Remaining 1
Pro Expenses Per Days $400,578
Pro Year To Date Expenses $400,578
Farm Expenses Per Days $136,065
Farm Year To Date Expenses $136,065
Pro Payroll $74,507,500
Estimated Season Expenses $75,044,143

Bank Account
Current Funds $245,756,687
Projected Revenue + $121,942,490
Projected Expenses - $75,044,143
Projected Bank Account $292,655,034
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $74,507,500
Remaining Cap Space $-3,107,500