• 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
Artemi Panarin
 
LW
 
 
 
27 $11,642,857 $11,642,857 UFA - - -
Vladimir Tarasenko
 
 
RW
 
 
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA -
Sean Monahan
C
 
 
 
 
24 $6,375,000 $6,375,000 RFA - - -
Ryan Nugent-Hopkins
C
LW
 
 
 
25 $6,000,000 $6,000,000 RFA - - -
Charles McAvoy
 
 
 
D
 
21 $4,900,000 $4,900,000 $4,900,000 RFA - -
Joe Thornton
C
 
 
 
 
40 $4,000,000 UFA - - - -
Mikko Koskinen
 
 
 
 
G
30 $3,250,000 $3,250,000 $3,250,000 $3,250,000 UFA -
Devan Dubnyk
 
 
 
 
G
33 $3,200,000 * UFA - - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 $2,900,000 UFA - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 $2,900,000 UFA - - -
Brian Boyle
C
LW
 
 
 
34 $2,900,000 $2,900,000 UFA - - -
Luke Schenn
 
 
 
D
 
30 $1,750,000 $1,750,000 $1,750,000 UFA - -
Zdeno Chara
 
 
 
D
 
41 $1,600,000 * UFA - - - -
Matthew Grzelcyk
 
 
 
D
 
25 $1,400,000 RFA - - - -
Anton Blidh
 
LW
RW
 
 
23 $971,250 $971,250 RFA - - -
Jakob Chychrun
 
 
 
D
 
20 $925,000 $925,000 RFA - - -
Paul LaDue
 
 
 
D
 
27 $917,831 RFA - - - -
Steven Lorentz
C
LW
 
 
 
22 $750,000 * $750,000 * RFA - - -
Mason Marchment
 
LW
 
 
 
24 $750,000 * RFA - - - -
Robert Lantosi
 
 
RW
 
 
23 $750,000 * RFA - - - -
Tanner MacMaster
C
 
 
 
 
22 $750,000 * RFA - - - -
Alex Belzile
C
 
RW
 
 
27 $715,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $61,046,938 $52,764,107 $17,400,000 $10,750,000 $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
Ryan Haggerty
C
 
RW
 
 
26 $997,500 RFA - - - -
Brogan Rafferty
 
 
 
D
 
24 $971,250 $971,250 RFA - - -
Bobby Nardella
 
 
 
D
 
23 $925,000 $925,000 RFA - - -
Jeremy Bracco
 
 
RW
 
 
22 $925,000 RFA - - - -
Joe Hicketts
 
 
 
D
 
23 $892,500 $892,500 RFA - - -
Marcus Hogberg
 
 
 
 
G
25 $876,750 $876,750 RFA - - -
Filip Chytil
C
 
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Dillon Dube
C
LW
 
 
 
21 $850,000 $850,000 RFA - - -
Maxime Comtois
 
LW
 
 
 
20 $850,000 $850,000 RFA - - -
Mitchell Mattson
C
 
 
 
 
21 $850,000 $850,000 RFA - - -
Filip Gustavsson
 
 
 
 
G
21 $850,000 RFA - - - -
Zachary Senyshyn
 
 
RW
 
 
22 $850,000 RFA - - - -
Dysin Mayo
 
 
 
D
 
23 $813,750 $813,750 RFA - - -
Ville Husso
 
 
 
 
G
24 $813,750 $813,750 RFA - - -
Jerad Rosburg
 
 
 
D
 
23 $800,000 $800,000 RFA - - -
Mark Alt
 
 
 
D
 
28 $800,000 RFA - - - -
Jonathan Dahlen
 
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Blaine Byron
C
 
 
 
 
24 $750,000 RFA - - - -
Brian Pinho
C
 
 
 
 
24 $750,000 RFA - - - -
Reilly Walsh
 
 
 
D
 
20 $725,000 $725,000 $725,000 RFA - -
Andrei Altybarmakyan
 
 
RW
 
 
21 $725,000 $725,000 RFA - - -
Philippe Maillet
C
 
 
 
 
27 $715,000 RFA - - - -
Linus Nassen
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Tarmo Reunanen
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Ty Ronning
 
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Chris Martenet
 
 
 
D
 
23 $700,000 RFA - - - -
Colin McDonald
 
 
RW
 
 
35 $700,000 UFA - - - -
Dalton Smith
 
LW
 
 
 
27 $700,000 RFA - - - -
Deven Sideroff
 
 
RW
 
 
22 $700,000 RFA - - - -
Jesper Lindgren
 
 
 
D
 
22 $700,000 RFA - - - -
Justin Scott
C
LW
RW
 
 
24 $700,000 RFA - - - -
Matiss Edmunds Kivlenieks
 
 
 
 
G
23 $700,000 RFA - - - -
Ryan Lomberg
 
LW
 
 
 
25 $700,000 RFA - - - -
FARM TOTALS $26,055,500 $13,818,000 $1,575,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
John Tortorella 62 $15,500,000 - - - -
COACHING TOTALS $15,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7867 0% $201  $0
Level 2: 6589 0% $151  $0
Level 3: 3600 0% $115  $0
Level 4: 4466 0% $79  $0
Level 5: 1478 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 $526,267
Pro Year To Date Expenses $526,267
Farm Expenses Per Days $220,809
Farm Year To Date Expenses $220,809
Pro Payroll $61,046,938
Estimated Season Expenses $61,794,014

Bank Account
Current Funds $286,310,100
Projected Revenue + $0
Projected Expenses - $61,794,014
Projected Bank Account $224,516,086
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $61,046,938
Remaining Cap Space $10,353,062