• 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 - -
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 - - - -
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 - - -
Louis Domingue
 
 
 
 
G
27 $1,150,000 RFA - - - -
Kevin Labanc
 
LW
RW
 
 
23 $1,000,000 RFA - - - -
Barclay Goodrow
C
LW
RW
 
 
25 $925,000 $925,000 RFA - - -
John Hayden
 
LW
RW
 
 
23 $892,500 RFA - - - -
Matt Read
 
LW
RW
 
 
32 $700,000 $700,000 $700,000 UFA - -
Bonus $7,225,000 - - - - -
PRO TOTALS $79,132,143 $27,057,143 $24,632,143 $2,857,143 $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
Alex Stalock
 
 
 
 
G
32 $3,150,000 UFA - - - -
Jean-Sebastien Dea
C
 
RW
 
 
26 $1,260,000 RFA - - - -
Kurtis MacDermid
 
 
 
D
 
25 $1,260,000 RFA - - - -
Radim Simek
 
 
 
D
 
27 $925,000 RFA - - - -
Tanner Kero
C
 
 
 
 
27 $750,000 $750,000 RFA - - -
Jacob Middleton
 
 
 
D
 
24 $735,000 RFA - - - -
Mario Ferraro
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Gustav Olofsson
 
 
 
D
 
26 $725,000 RFA - - - -
Jacob McGrew
 
 
RW
 
 
20 $700,000 $700,000 $700,000 RFA - -
Joachim Blichfeld
 
LW
RW
 
 
21 $700,000 $700,000 RFA - - -
C.J. Smith
 
LW
 
 
 
26 $700,000 RFA - - - -
Daniel Audette
C
 
 
 
 
24 $700,000 RFA - - - -
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
 
 
 
23 $700,000 RFA - - - -
FARM TOTALS $15,130,000 $2,875,000 $1,425,000 $0 $0 $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 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 $79,132,143
Estimated Season Expenses $79,132,143

Bank Account
Current Funds $259,533,551
Projected Revenue + $0
Projected Expenses - $79,132,143
Projected Bank Account $180,401,408
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $79,132,143
Remaining Cap Space $-7,732,143