• 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 - - -
Erik Karlsson
 
 
 
D
 
28 $11,500,000 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 - -
Craig Smith
 
 
RW
 
 
30 $4,250,000 UFA - - - -
Mikko Koskinen
 
 
 
 
G
30 $3,250,000 $3,250,000 $3,250,000 $3,250,000 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 - -
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 - - - -
Filip Chytil
C
 
 
 
 
20 $850,000 $850,000 $850,000 RFA - -
Dillon Dube
C
 
 
 
 
20 $850,000 $850,000 RFA - - -
Maxime Comtois
 
LW
 
 
 
19 $850,000 $850,000 RFA - - -
Zachary Senyshyn
 
 
RW
 
 
21 $850,000 RFA - - - -
Alex Belzile
C
 
RW
 
 
27 $715,000 UFA - - - -
Zane McIntyre
 
 
 
 
G
26 $715,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $69,111,938 $48,764,107 $18,250,000 $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
Brandon Manning
 
 
 
D
 
30 $3,025,000 $3,025,000 $3,025,000 UFA - -
Brogan Rafferty
 
 
 
D
 
24 $971,250 $971,250 RFA - - -
Jeremy Bracco
 
 
RW
 
 
22 $925,000 RFA - - - -
Joe Hicketts
 
 
 
D
 
24 $892,500 $892,500 RFA - - -
Marcus Hogberg
 
 
 
 
G
25 $876,750 $876,750 RFA - - -
Mitchell Mattson
C
 
 
 
 
22 $850,000 $850,000 RFA - - -
Filip Gustavsson
 
 
 
 
G
22 $850,000 RFA - - - -
Dysin Mayo
 
 
 
D
 
23 $813,750 $813,750 RFA - - -
Ville Husso
 
 
 
 
G
25 $813,750 $813,750 RFA - - -
Jonathan Dahlen
C
LW
 
 
 
22 $775,000 $775,000 RFA - - -
Reilly Walsh
 
 
 
D
 
20 $725,000 $725,000 $725,000 RFA - -
Andrei Altybarmakyan
 
 
RW
 
 
22 $725,000 $725,000 RFA - - -
Philippe Maillet
C
 
 
 
 
28 $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 - - - -
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
 
 
 
26 $700,000 RFA - - - -
FARM TOTALS $19,958,000 $12,568,000 $3,750,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
COACHING TOTALS $0 $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 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 $69,111,938
Estimated Season Expenses $69,111,938

Bank Account
Current Funds $291,934,904
Projected Revenue + $0
Projected Expenses - $69,111,938
Projected Bank Account $222,822,966
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,111,938
Remaining Cap Space $2,288,062