• AHSQ
  • Day 139Game 919
    Washington4
    Vegas
    Boxscore 0 Likes
  • Day 142Game 939
    Tampa Bay0
    Vegas
    Preview 0 Likes
  • Day 144Game 958
    Florida0
    Vegas
    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
Ryan Getzlaf
C
 
 
 
 
33 $14,300,000 UFA - - - -
Tyler Seguin
C
 
RW
 
 
26 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 UFA
Alexander Radulov
 
LW
RW
 
 
33 $7,300,000 UFA - - - -
Kevin Shattenkirk
 
 
 
D
 
29 $6,650,000 $6,650,000 UFA - - -
Ryan Miller
 
 
 
 
G
38 $6,250,000 UFA - - - -
Jason Zucker
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA
Tomas Tatar
 
LW
RW
 
 
29 $5,300,000 UFA - - - -
Mike Hoffman
 
LW
RW
 
 
29 $5,187,500 $5,187,500 UFA - - -
Brandon Dubinsky
C
LW
 
 
 
32 $4,600,000 $4,600,000 UFA - - -
Nikita Zaitsev
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA
Erik Gudbranson
 
 
 
D
 
27 $4,000,000 $4,000,000 UFA - - -
Casey Cizikas
C
 
 
 
 
27 $3,350,000 $3,350,000 $3,350,000 UFA - -
Ryan Callahan
 
 
RW
 
 
33 $2,000,000 * $2,000,000 * UFA - - -
Adam Pelech
 
 
 
D
 
24 $1,600,000 $1,600,000 $1,600,000 RFA - -
Robert Hagg
 
 
 
D
 
23 $1,150,000 $1,150,000 RFA - - -
Scott Laughton
C
LW
 
 
 
24 $962,500 RFA - - - -
Ryan Hartman
 
LW
RW
 
 
24 $892,500 RFA - - - -
Tristan Jarry
 
 
 
 
G
23 $854,438 $854,438 RFA - - -
Charles Hudon
 
LW
RW
 
 
24 $854,438 RFA - - - -
Tom Kuhnhackl
 
LW
RW
 
 
26 $827,702 RFA - - - -
Gabriel Dumont
C
LW
RW
 
 
29 $698,775 UFA - - - -
Mikhail Sergachev
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Bonus - - - - - -
PRO TOTALS $69,341,294 $49,891,938 $25,450,000 $19,850,000 $19,850,000 $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
Parker Milner
 
 
 
 
G
29 $2,000,005 $2,000,005 UFA - - -
Brett Sutter
C
LW
 
 
 
33 $1,100,000 $1,100,000 UFA - - -
Calvin Pickard
 
 
 
 
G
27 $1,000,000 RFA - - - -
Bobby Butler
 
 
RW
 
 
32 $950,000 $950,000 UFA - - -
Anthony DeAngelo
 
 
 
D
 
24 $925,000 RFA - - - -
Carson Soucy
 
 
 
D
 
25 $925,000 RFA - - - -
Brett Gallant
 
LW
 
 
 
31 $901,000 $901,000 UFA - - -
Jamie Devane
 
LW
 
 
 
28 $901,000 $901,000 UFA - - -
Josh Healey
 
 
 
D
 
25 $858,750 RFA - - - -
Adam Mascherin
 
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Cam Dineen
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - -
Andrew Hammond
 
 
 
 
G
31 $750,000 $750,000 $750,000 UFA - -
A.J. Jenks
C
LW
RW
 
 
29 $750,000 UFA - - - -
Jeff Glass
 
 
 
 
G
34 $750,000 UFA - - - -
Jeff Taylor
 
 
 
D
 
25 $742,500 RFA - - - -
Casey Pierro
C
 
 
 
 
31 $725,000 UFA - - - -
Casey Pierro
C
 
 
 
 
31 $725,000 UFA - - - -
Joshua Winquist
 
LW
 
 
 
26 $725,000 RFA - - - -
Anthony Florentino
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Jared Hauf
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Austen Brassard
 
 
RW
 
 
26 $715,000 RFA - - - -
Cole Cassels
C
 
 
 
 
24 $715,000 RFA - - - -
Garrett Klotz
 
LW
 
 
 
31 $700,000 UFA - - - -
Ashton Sautner
 
 
 
D
 
25 $675,000 RFA - - - -
Evan McEneny
 
 
 
D
 
25 $675,000 RFA - - - -
Josh Brown
 
 
 
D
 
25 $675,000 RFA - - - -
Daniel Sprong
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Julien Pelletier
 
LW
 
 
 
23 $650,000 RFA - - - -
Kyle Wood
 
 
 
D
 
23 $650,000 RFA - - - -
Matt Schmalz
C
 
RW
 
 
23 $650,000 RFA - - - -
Niklas Hansson
 
 
 
D
 
24 $650,000 RFA - - - -
Noah Rod
 
LW
RW
 
 
23 $650,000 RFA - - - -
Ryan Hitchcock
C
LW
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $26,563,255 $10,382,005 $2,450,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bob Boughner 48 $1,900,000 - - - -
COACHING TOTALS $1,900,000 $0 $0 $0 $0

Attendance

PRO Attendance - 31 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 169,745  5,476  91% $148  $25,122,260
Level 2: 5000 138,583  4,470  89% $99  $13,719,717
Level 3: 2000 60,745  1,960  98% $94  $5,710,030
Level 4: 4000 110,629  3,569  89% $47  $5,199,563
Level 5: 1000 31,000  1,000  100% $360  $11,160,000
Total Attendance: 510,702  16,474 92% - $70,353,318

Balance Sheet

Income
Home Games Left 10
Average Attendance - % 16,474 (92%)
Average Income per Game $2,269,462
Year to Date Revenue $ 70,353,318
Estimated Revenue $22,694,619
End Year Estimated Revenue $93,047,937
  Expense
Days Remaining 1
Pro Expenses Per Days $374,343
Pro Year To Date Expenses $374,343
Farm Expenses Per Days $138,915
Farm Year To Date Expenses $138,915
Pro Payroll $69,341,294
Estimated Season Expenses $69,854,552

Bank Account
Current Funds $10,873,989
Projected Revenue + $93,047,937
Projected Expenses - $69,854,552
Projected Bank Account $34,067,374
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,341,294
Remaining Cap Space $2,058,706