• 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
Joe Pavelski
C
 
RW
 
 
34 $7,000,000 UFA - - - -
Marc-Edouard Vlasic
 
 
 
D
 
31 $7,000,000 UFA - - - -
Brandon Saad
 
LW
 
 
 
26 $6,000,000 RFA - - - -
Jonathan Huberdeau
 
LW
 
 
 
26 $5,900,000 $5,900,000 $5,900,000 UFA - -
Martin Jones
 
 
 
 
G
28 $5,750,000 UFA - - - -
Tomas Hertl
C
LW
 
 
 
25 $5,625,000 $5,625,000 $5,625,000 UFA - -
Andy Greene
 
 
 
D
 
36 $5,000,000 * $5,000,000 * $5,000,000 * $5,000,000 * UFA -
Tyler Johnson
C
LW
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - -
Ryan Murray
 
 
 
D
 
25 $4,600,000 RFA - - - -
Calvin de Haan
 
 
 
D
 
27 $4,550,000 $4,550,000 $4,550,000 UFA - -
Radko Gudas
 
 
 
D
 
29 $3,350,000 UFA - - - -
Brenden Dillon
 
 
 
D
 
28 $3,270,000 UFA - - - -
Alex Stalock
 
 
 
 
G
31 $3,150,000 UFA - - - -
Chris Tierney
C
 
 
 
 
25 $2,937,500 RFA - - - -
Colton Sissons
C
LW
RW
 
 
26 $2,857,143 $2,857,143 $2,857,143 $2,857,143 $2,857,143 UFA
Matt Benning
 
 
 
D
 
24 $1,900,000 RFA - - - -
Marcus Sorensen
 
LW
RW
 
 
26 $1,500,000 $1,500,000 RFA - - -
Kevin Labanc
 
LW
RW
 
 
23 $1,000,000 RFA - - - -
Barclay Goodrow
C
LW
RW
 
 
25 $925,000 $925,000 RFA - - -
Radim Simek
 
 
 
D
 
26 $925,000 RFA - - - -
John Hayden
 
LW
RW
 
 
23 $892,500 RFA - - - -
Tanner Kero
C
 
 
 
 
26 $750,000 $750,000 UFA - - -
Bonus - - - - - -
PRO TOTALS $79,882,143 $32,107,143 $28,932,143 $7,857,143 $2,857,143 $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
Patrick Eaves
 
LW
RW
 
 
36 $2,410,000 $2,410,000 $2,410,000 $2,410,000 $2,410,000 UFA
Calvin Pickard
 
 
 
 
G
27 $1,300,000 $1,300,000 $1,300,000 $1,300,000 UFA -
Jaycob Megna
 
 
 
D
 
27 $1,260,000 RFA - - - -
Jean-Sebastien Dea
C
 
RW
 
 
25 $1,260,000 RFA - - - -
Kurtis MacDermid
 
 
 
D
 
25 $1,260,000 RFA - - - -
Austin Czarnik
C
 
RW
 
 
27 $1,250,000 $1,250,000 RFA - - -
Louis Domingue
 
 
 
 
G
27 $1,150,000 RFA - - - -
Michael Dipietro
 
 
 
 
G
20 $925,000 $925,000 $925,000 RFA - -
Keegan Lowe
 
 
 
D
 
26 $897,450 RFA - - - -
Ryan Merkley
 
 
 
D
 
19 $850,000 RFA - - - -
Antti Suomela
C
 
 
 
 
25 $775,000 RFA - - - -
Jacob Middleton
 
 
 
D
 
23 $735,000 RFA - - - -
Mario Ferraro
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Ivan Chekhovich
 
LW
 
 
 
20 $725,000 $725,000 RFA - - -
Gustav Olofsson
 
 
 
D
 
26 $725,000 RFA - - - -
Jacob McGrew
 
 
RW
 
 
20 $700,000 $700,000 $700,000 RFA - -
Matt Read
 
LW
RW
 
 
33 $700,000 $700,000 $700,000 UFA - -
Zachary Emond
 
 
 
 
G
19 $700,000 $700,000 $700,000 RFA - -
Joachim Blichfeld
 
LW
RW
 
 
21 $700,000 $700,000 RFA - - -
John Leonard
 
LW
 
 
 
21 $700,000 $700,000 RFA - - -
Angus Redmond
 
 
 
 
G
24 $700,000 RFA - - - -
C.J. Smith
 
LW
 
 
 
26 $700,000 RFA - - - -
Daniel Audette
C
 
 
 
 
23 $700,000 RFA - - - -
Lukas Radil
 
LW
RW
 
 
29 $700,000 UFA - - - -
Luke Johnson
C
 
 
 
 
25 $700,000 RFA - - - -
Manuel Wiederer
C
 
RW
 
 
23 $700,000 RFA - - - -
Nick DeSimone
 
 
 
D
 
25 $700,000 RFA - - - -
Rudolfs Balcers
 
LW
 
 
 
22 $700,000 RFA - - - -
FARM TOTALS $25,347,450 $10,835,000 $7,460,000 $3,710,000 $2,410,000 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Jon Cooper 53 $5,300,000 $5,300,000 $5,300,000 - -
COACHING TOTALS $5,300,000 $5,300,000 $5,300,000 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7120 0% $201  $0
Level 2: 3120 0% $151  $0
Level 3: 3600 0% $115  $0
Level 4: 4080 0% $79  $0
Level 5: 6080 0% $430  $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 $688,639
Pro Year To Date Expenses $688,639
Farm Expenses Per Days $221,377
Farm Year To Date Expenses $221,377
Pro Payroll $79,882,143
Estimated Season Expenses $80,792,159

Bank Account
Current Funds $246,758,049
Projected Revenue + $0
Projected Expenses - $80,792,159
Projected Bank Account $165,965,890
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,882,143
Remaining Cap Space $-8,482,143