• AHSQ
  • Day 109Game 754
    San Jose2
    Vancouver
    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
Henrik Lundqvist
 
 
 
 
G
37 $12,000,002 * $12,000,002 * UFA - - -
Carey Price
 
 
 
 
G
31 $10,500,000 UFA - - - -
Patrick Marleau
 
LW
 
 
 
39 $8,888,000 UFA - - - -
Leon Draisaitl
C
LW
RW
 
 
23 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA
Zdeno Chara
 
 
 
D
 
41 $8,000,000 UFA - - - -
David Backes
C
 
RW
 
 
35 $6,500,000 $6,500,000 UFA - - -
Mikkel Boedker
 
LW
RW
 
 
29 $4,000,000 $4,000,000 UFA - - -
Thomas Hickey
 
 
 
D
 
29 $3,000,000 * $3,000,000 * $3,000,000 * UFA - -
Joel Edmundson
 
 
 
D
 
25 $3,000,000 RFA - - - -
Miles Wood
 
LW
 
 
 
23 $2,750,000 RFA - - - -
Ryan Reaves
 
 
RW
 
 
31 $2,480,001 * $2,480,001 * UFA - - -
Robert Bortuzzo
 
 
 
D
 
29 $1,500,000 * $1,500,000 * $1,500,000 * UFA - -
J.T. Brown
 
 
RW
 
 
29 $1,100,000 UFA - - - -
Curtis Lazar
C
LW
RW
 
 
24 $971,250 RFA - - - -
Samuel Girard
 
 
 
D
 
20 $925,000 $925,000 RFA - - -
Jack Roslovic
C
 
RW
 
 
21 $850,000 $850,000 RFA - - -
Christian Djoos
 
 
 
D
 
25 $832,650 RFA - - - -
Joseph Cramarossa
C
LW
 
 
 
26 $798,761 $798,761 UFA - - -
Zac Rinaldo
 
LW
RW
 
 
28 $775,000 UFA - - - -
Brian Strait
 
 
 
D
 
31 $675,000 * $675,000 * $675,000 * UFA - -
Bonus $2,275,000 - - - - -
PRO TOTALS $80,320,664 $41,228,764 $13,675,000 $8,500,000 $8,500,000 $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
Richard Bachman
 
 
 
 
G
32 $1,351,000 $1,351,000 $1,351,000 UFA - -
Ryan Haggerty
C
 
RW
 
 
26 $997,500 $997,500 RFA - - -
Riley Tufte
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Michael Dal Colle
 
LW
RW
 
 
23 $925,000 RFA - - - -
Roland McKeown
 
 
 
D
 
23 $925,000 RFA - - - -
Daniel O'Regan
C
 
RW
 
 
25 $901,688 RFA - - - -
Joey Anderson
 
 
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Samuel Montembeault
 
 
 
 
G
23 $850,000 $850,000 RFA - - -
Vladislav Kamenev
C
LW
 
 
 
23 $850,000 RFA - - - -
Yan-Pavel Laplante
C
LW
 
 
 
24 $836,667 RFA - - - -
Adam Tambellini
C
LW
 
 
 
26 $813,750 RFA - - - -
Yannick Veilleux
 
LW
 
 
 
26 $781,397 RFA - - - -
Alexandre Grenier
 
 
RW
 
 
28 $761,250 UFA - - - -
Mason Geertsen
 
 
 
D
 
24 $750,750 RFA - - - -
Jeremy Gregoire
C
 
 
 
 
24 $715,000 RFA - - - -
Alexandre Carrier
 
 
 
D
 
28 $700,000 $700,000 $700,000 $700,000 UFA -
Daniel Altshuller
 
 
 
 
G
25 $675,000 $675,000 $675,000 $675,000 RFA -
Christopher Breen
 
 
 
D
 
30 $675,000 $675,000 $675,000 UFA - -
Brendan Warren
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Jens Looke
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Mikhail Vorobyov
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Stepan Falkovsky
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Thomas Gregoire
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Nelson Nogier
 
 
 
D
 
23 $650,000 RFA - - - -
Peter Stoykewych
 
 
 
D
 
27 $650,000 RFA - - - -
FARM TOTALS $19,834,002 $10,273,500 $5,176,000 $1,375,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Dave Hakstol 51 $2,100,000 - - - -
COACHING TOTALS $2,100,000 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6300 151,032  6,293  100% $125  $18,879,000
Level 2: 5350 124,238  5,177  97% $80  $9,939,040
Level 3: 3000 72,000  3,000  100% $50  $3,600,000
Level 4: 4150 92,428  3,851  93% $40  $3,697,120
Level 5: 1200 28,800  1,200  100% $250  $7,200,000
Total Attendance: 468,498  19,521 98% - $49,812,434

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 19,521 (98%)
Average Income per Game $2,075,518
Year to Date Revenue $ 49,812,434
Estimated Revenue $35,283,807
End Year Estimated Revenue $85,096,241
  Expense
Days Remaining 1
Pro Expenses Per Days $431,832
Pro Year To Date Expenses $431,832
Farm Expenses Per Days $110,129
Farm Year To Date Expenses $110,129
Pro Payroll $80,320,664
Estimated Season Expenses $80,862,625

Bank Account
Current Funds $27,487,306
Projected Revenue + $85,096,241
Projected Expenses - $80,862,625
Projected Bank Account $31,720,922
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $80,320,664
Remaining Cap Space $-8,920,664