• 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
Jonathan Drouin
 
LW
 
 
 
23 $5,500,000 $5,500,000 $5,500,000 RFA - -
Michael Matheson
 
 
 
D
 
24 $4,875,000 $4,875,000 $4,875,000 $4,875,000 UFA -
Tyler Toffoli
 
 
RW
 
 
26 $4,600,000 RFA - - - -
Darren Helm
C
LW
 
 
 
31 $4,000,000 $4,000,000 UFA - - -
Colin Miller
 
 
 
D
 
26 $3,875,000 $3,875,000 $3,875,000 UFA - -
Jordie Benn
 
 
 
D
 
31 $3,800,000 UFA - - - -
Phillip Danault
C
 
 
 
 
25 $3,083,333 $3,083,333 RFA - - -
Aaron Dell
 
 
 
 
G
30 $3,000,000 * $3,000,000 * $3,000,000 * UFA - -
Adam McQuaid
 
 
 
D
 
32 $2,750,000 $2,750,000 UFA - - -
Jordan Martinook
C
LW
RW
 
 
26 $2,000,000 $2,000,000 UFA - - -
Josh Archibald
 
 
RW
 
 
27 $1,500,000 $1,500,000 $1,500,000 UFA - -
Cory Conacher
C
LW
RW
 
 
29 $1,300,000 $1,300,000 $1,300,000 UFA - -
Nolan Patrick
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Laurent Dauphin
C
LW
 
 
 
23 $892,500 RFA - - - -
Nicholas Caamano
 
 
RW
 
 
20 $775,000 $775,000 RFA - - -
Jordan Murray
 
 
 
D
 
28 $750,500 $750,500 UFA - - -
Josiah Didier
 
 
 
D
 
26 $750,000 RFA - - - -
Graham McPhee
 
LW
 
 
 
20 $700,000 $700,000 RFA - - -
Austin Ortega
 
 
RW
 
 
24 $700,000 RFA - - - -
Dmytro Timashov
 
LW
RW
 
 
23 $700,000 RFA - - - -
Jeremiah Addison
 
LW
 
 
 
22 $700,000 RFA - - - -
Bonus $24,397,000 - - - - -
PRO TOTALS $71,573,333 $35,033,833 $20,975,000 $4,875,000 $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
Connor Carrick
 
 
 
D
 
25 $1,500,000 $1,500,000 RFA - - -
Adam Erne
 
LW
RW
 
 
24 $1,050,000 RFA - - - -
Frederik Gauthier
C
 
 
 
 
24 $1,000,000 RFA - - - -
Callum Booth
 
 
 
 
G
22 $925,000 RFA - - - -
Ryan Culkin
 
 
 
D
 
26 $897,160 RFA - - - -
Connor Ingram
 
 
 
 
G
22 $775,000 RFA - - - -
Doyle Somerby
 
 
 
D
 
26 $761,250 RFA - - - -
Daniel Walcott
 
LW
 
D
 
25 $750,750 $750,750 RFA - - -
Skyler Brind'Amour
C
LW
RW
 
 
20 $725,000 $725,000 $725,000 RFA - -
Adam Ollas Mattsson
 
 
 
D
 
23 $715,000 $715,000 RFA - - -
Alexander Peters
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Keegan Iverson
C
 
RW
 
 
24 $715,000 $715,000 RFA - - -
Cody Donaghey
 
 
 
D
 
24 $715,000 RFA - - - -
Philippe Myers
 
 
 
D
 
22 $715,000 RFA - - - -
D'artagnan Joly
 
 
RW
 
 
21 $700,000 $700,000 $700,000 RFA - -
Matthew Boucher
 
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Auguste Impose
 
LW
RW
 
 
23 $700,000 RFA - - - -
FARM TOTALS $14,059,160 $6,520,750 $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
Peter Laviolette 55 $4,500,000 $4,500,000 $4,500,000 - -
COACHING TOTALS $4,500,000 $4,500,000 $4,500,000 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $121  $0
Level 2: 5000 0% $80  $0
Level 3: 2700 0% $60  $0
Level 4: 3300 0% $35  $0
Level 5: 1000 0% $325  $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 $71,573,333
Estimated Season Expenses $71,573,333

Bank Account
Current Funds $65,959,340
Projected Revenue + $0
Projected Expenses - $71,573,333
Projected Bank Account $-5,613,993
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,573,333
Remaining Cap Space $-173,333