• 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
Anze Kopitar
C
 
 
 
 
31 $8,840,000 $8,840,000 UFA - - -
Nathan MacKinnon
C
 
 
 
 
24 $6,300,000 $6,300,000 RFA - - -
Brad Marchand
 
LW
 
 
 
30 $6,125,000 $6,125,000 UFA - - -
Filip Forsberg
 
LW
RW
 
 
24 $6,000,000 $6,000,000 RFA - - -
Ondrej Palat
 
LW
 
 
 
27 $5,300,000 $5,300,000 $5,300,000 UFA - -
Oscar Klefbom
 
 
 
D
 
25 $4,167,000 RFA - - - -
Marco Scandella
 
 
 
D
 
28 $4,000,000 UFA - - - -
Roman Josi
 
 
 
D
 
29 $4,000,000 UFA - - - -
Brad Richardson
C
 
 
 
 
34 $3,855,000 UFA - - - -
Patrik Nemeth
 
 
 
D
 
26 $3,000,000 $3,000,000 RFA - - -
Cal Clutterbuck
 
 
RW
 
 
31 $2,750,000 UFA - - - -
Troy Brouwer
 
LW
RW
 
 
33 $2,500,000 UFA - - - -
Mark Jankowski
C
 
 
 
 
24 $1,675,000 RFA - - - -
Xavier Ouellet
 
 
 
D
 
25 $1,250,000 RFA - - - -
Markus Hannikainen
 
LW
RW
 
 
25 $1,000,000 RFA - - - -
Jake DeBrusk
 
LW
RW
 
 
22 $925,000 RFA - - - -
Mikko Rantanen
 
 
RW
 
 
22 $925,000 RFA - - - -
Derek Nesbitt
 
LW
RW
 
 
36 $850,000 $850,000 UFA - - -
Jordan Greenway
 
LW
RW
 
 
21 $850,000 RFA - - - -
Troy Stecher
 
 
 
D
 
24 $700,000 RFA - - - -
Bonus $7,050,000 - - - - -
PRO TOTALS $72,062,000 $36,415,000 $5,300,000 $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
Gaetan Haas
C
 
 
 
 
27 $1,562,500 $1,562,500 RFA - - -
David Kampf
C
 
RW
 
 
24 $1,000,000 RFA - - - -
Jake Lucchini
C
LW
 
 
 
25 $1,000,000 RFA - - - -
Logan Shaw
C
 
RW
 
 
28 $942,018 RFA - - - -
Dominik Masin
 
 
 
D
 
24 $892,500 RFA - - - -
Markus Phillips
 
 
 
D
 
20 $775,000 $775,000 $775,000 RFA - -
Caleb Jones
 
 
 
D
 
23 $775,000 RFA - - - -
Cale Fleury
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Kelly Summers
 
 
 
D
 
23 $715,000 $715,000 RFA - - -
Axel Holmstrom
C
 
 
 
 
23 $715,000 RFA - - - -
Pavel Kraskovsky
C
 
 
 
 
23 $715,000 RFA - - - -
Radel Fazleev
C
 
 
 
 
24 $715,000 RFA - - - -
Leon Gawanke
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Sam Miletic
 
LW
 
 
 
23 $700,000 $700,000 RFA - - -
Vladislav Kara
C
 
 
 
 
21 $700,000 $700,000 RFA - - -
Brady Keeper
 
 
 
D
 
24 $700,000 RFA - - - -
Cole Fraser
 
 
 
D
 
20 $700,000 RFA - - - -
David Cotton
C
 
 
 
 
23 $700,000 RFA - - - -
Jalen Chatfield
 
 
 
D
 
23 $700,000 RFA - - - -
Radovan Bondra
 
 
RW
 
 
22 $700,000 RFA - - - -
Adam Werner
 
 
 
 
G
23 $650,000 RFA - - - -
FARM TOTALS $16,782,018 $5,877,500 $2,200,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Jeff Blashill 46 $3,800,000 $3,800,000 - - -
COACHING TOTALS $3,800,000 $3,800,000 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $147  $0
Level 2: 5000 0% $94  $0
Level 3: 2700 0% $72  $0
Level 4: 3300 0% $50  $0
Level 5: 1000 0% $235  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
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 $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $72,062,000
Estimated Season Expenses $72,062,000

Bank Account
Current Funds $45,093,034
Projected Revenue + $0
Projected Expenses - $72,062,000
Projected Bank Account $-26,968,966
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,062,000
Remaining Cap Space $-662,000