• AHSQ
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Paul Stastny
C
 
 
 
 
33 $10,000,000 * UFA - - - -
Corey Perry
 
 
RW
 
 
33 $8,625,000 UFA - - - -
Corey Perry
 
 
RW
 
 
33 $8,625,000 UFA - - - -
Corey Perry
 
 
RW
 
 
33 $8,625,000 UFA - - - -
Anton Stralman
 
 
 
D
 
33 $8,000,000 $8,000,000 UFA - - -
Brandon Sutter
C
 
RW
 
 
29 $5,500,000 UFA - - - -
Patric Hornqvist
 
 
RW
 
 
32 $5,300,000 UFA - - - -
Kris Russell
 
 
 
D
 
32 $5,200,000 UFA - - - -
Joonas Donskoi
 
LW
RW
 
 
26 $4,500,000 * $4,500,000 * UFA - - -
Brendan Smith
 
LW
 
D
 
29 $4,350,000 UFA - - - -
Michael Grabner
 
LW
RW
 
 
32 $4,000,000 * UFA - - - -
Brandon Tanev
 
LW
RW
 
 
27 $3,500,000 * $3,500,000 * $3,500,000 * UFA - -
Zack Smith
C
LW
 
 
 
31 $3,500,000 * $3,500,000 * UFA - - -
Frank Vatrano
C
LW
RW
 
 
24 $2,533,333 $2,533,333 $2,533,333 RFA - -
Nate Thompson
C
LW
 
 
 
35 $2,400,000 * UFA - - - -
Anton Khudobin
 
 
 
 
G
32 $2,000,000 UFA - - - -
Mark Borowiecki
 
 
 
D
 
29 $1,500,000 UFA - - - -
Brandon Davidson
 
 
 
D
 
27 $1,000,000 * $1,000,000 * $1,000,000 * UFA - -
Dalton Prout
 
 
 
D
 
28 $1,000,000 * $1,000,000 * UFA - - -
Riley Nash
C
 
RW
 
 
29 $1,000,000 * $1,000,000 * UFA - - -
Elias Pettersson
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Mackenzie Blackwood
 
 
 
 
G
22 $892,500 RFA - - - -
Christian Fischer
 
 
RW
 
 
21 $775,000 RFA - - - -
Ethan Bear
 
 
 
D
 
21 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $77,200,833 $25,958,333 $7,958,333 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Francois Brassard
 
 
 
 
G
25 $950,000 RFA - - - -
Isaac Ratcliffe
 
LW
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Michael Rasmussen
C
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
German Rubtsov
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Logan Brown
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Dominik Kahun
C
LW
RW
 
 
24 $925,000 RFA - - - -
Evgeny Svechnikov
 
LW
 
 
 
23 $925,000 RFA - - - -
Michael Mersch
 
LW
 
 
 
27 $867,300 RFA - - - -
Jaret Anderson-Dolan
C
 
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Matthew Strome
 
LW
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Conor Timmins
 
 
 
D
 
21 $850,000 $850,000 RFA - - -
Morgan Geekie
C
 
 
 
 
21 $850,000 $850,000 RFA - - -
Nathan Bastian
 
 
RW
 
 
22 $850,000 $850,000 RFA - - -
Dennis Yan
 
LW
 
 
 
22 $850,000 RFA - - - -
Ryan Faragher
 
 
 
 
G
29 $850,000 UFA - - - -
Nick Wolff
 
 
 
D
 
23 $792,500 RFA - - - -
Alexandre Texier
C
LW
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Josh Mahura
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Alexander Dergachyov
C
 
RW
 
 
23 $775,000 RFA - - - -
Rem Pitlick
C
 
 
 
 
22 $775,000 RFA - - - -
Sam Lafferty
C
LW
 
 
 
24 $767,500 RFA - - - -
Andrew Mangiapane
 
LW
 
 
 
23 $715,000 RFA - - - -
Blake Siebenaler
 
 
 
D
 
23 $715,000 RFA - - - -
Kyle Jenkins
 
 
 
D
 
23 $715,000 RFA - - - -
Jeremy Swayman
 
 
 
 
G
21 $700,000 $700,000 $700,000 RFA - -
Artur Kayumov
 
LW
 
 
 
21 $700,000 $700,000 RFA - - -
Benjamin Gleason
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Dylan Coghlan
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Fedor Gordeev
 
 
 
D
 
20 $700,000 $700,000 RFA - - -
Kole Sherwood
 
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Ty Lewis
 
LW
 
 
 
21 $700,000 $700,000 RFA - - -
FARM TOTALS $25,022,300 $14,400,000 $5,025,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Rick Bowness 65 $4,000,000 $4,000,000 - - -
COACHING TOTALS $4,000,000 $4,000,000 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6200 0% $125  $0
Level 2: 3120 0% $58  $0
Level 3: 3600 0% $45  $0
Level 4: 4080 0% $25  $0
Level 5: 6999 0% $160  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $665,524
Pro Year To Date Expenses $665,524
Farm Expenses Per Days $212,053
Farm Year To Date Expenses $212,053
Pro Payroll $77,200,833
Estimated Season Expenses $78,078,410

Bank Account
Current Funds $90,440,604
Projected Revenue + $0
Projected Expenses - $78,078,410
Projected Bank Account $12,362,194
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,200,833
Remaining Cap Space $-5,800,833