• AHSQ
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Jamie Benn
 
LW
 
 
 
29 $9,500,000 $9,500,000 $9,500,000 UFA - -
Mark Scheifele
C
 
 
 
 
25 $6,125,000 $6,125,000 $6,125,000 UFA - -
Justin Schultz
 
 
 
D
 
29 $5,500,000 $5,500,000 UFA - - -
Michael Del Zotto
 
 
 
D
 
28 $5,040,000 $5,040,000 $5,040,000 $5,040,000 UFA -
Jonathan Marchessault
 
LW
RW
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA -
Sami Vatanen
 
 
 
D
 
28 $4,875,000 $4,875,000 UFA - - -
Nazem Kadri
C
 
 
 
 
29 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA -
Brandon Pirri
C
LW
RW
 
 
27 $3,850,000 * $3,850,000 * $3,850,000 * $3,850,000 * UFA -
Michael Ferland
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA
Thomas Greiss
 
 
 
 
G
32 $3,000,000 * $3,000,000 * UFA - - -
Chad Ruhwedel
 
 
 
D
 
28 $1,050,000 $1,050,000 $1,050,000 UFA - -
Collin Delia
 
 
 
 
G
24 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA -
Mike Reilly
 
 
 
D
 
25 $971,250 RFA - - - -
Nick Schmaltz
C
 
 
 
 
22 $850,000 RFA - - - -
Zeb Knutson
 
 
RW
 
 
25 $787,500 $787,500 RFA - - -
Ondrej Kase
 
 
RW
 
 
23 $775,000 RFA - - - -
David Rittich
 
 
 
 
G
26 $725,000 * RFA - - - -
Travis St. Denis
C
 
RW
 
 
26 $675,000 $675,000 UFA - - -
Jesper Bratt
 
LW
RW
 
 
20 $650,000 $650,000 $650,000 RFA - -
Niko Mikkola
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Michael Haley
C
LW
RW
 
 
32 $650,000 UFA - - - -
Sam Ruopp
 
 
 
D
 
23 $650,000 RFA - - - -
Ville Meskanen
 
 
RW
 
 
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $55,702,500 $40,215,000 $22,890,000 $3,500,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Nick Shore
C
 
 
 
 
27 $1,850,000 $1,850,000 $1,850,000 UFA - -
Logan Day
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - -
Logan Stanley
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Vitaly Abramov
 
LW
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Boris Katchouk
 
LW
 
 
 
21 $850,000 RFA - - - -
Taylor Leier
 
LW
 
 
 
25 $846,886 RFA - - - -
Mitch McLain
C
 
 
 
 
27 $787,500 $787,500 RFA - - -
Tyler Mueller
 
 
 
D
 
25 $787,500 $787,500 RFA - - -
Adam Wilcox
 
 
 
 
G
27 $787,500 RFA - - - -
Luc Snuggerud
 
 
 
D
 
24 $775,000 RFA - - - -
Nikita Jevpalovs
 
LW
RW
 
 
25 $775,000 RFA - - - -
Jake Kulevich
 
 
 
D
 
26 $750,000 RFA - - - -
Kasimir Kaskisuo
 
 
 
 
G
27 $715,000 $715,000 RFA - - -
Steven Johnson
 
 
 
D
 
25 $715,000 $715,000 RFA - - -
Par Lindholm
C
 
 
 
 
29 $675,000 UFA - - - -
Mathieu Joseph
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Michael Eyssimont
C
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Darby Llewellyn
 
LW
 
 
 
23 $650,000 RFA - - - -
Jacob MacDonald
 
 
 
D
 
26 $650,000 RFA - - - -
Joey Dudek
C
 
 
 
 
23 $650,000 RFA - - - -
Karson Kuhlman
C
 
RW
 
 
24 $650,000 RFA - - - -
William Lockwood
 
 
RW
 
 
21 $650,000 RFA - - - -
FARM TOTALS $17,639,386 $8,930,000 $3,625,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bruce Cassidy 54 $3,500,000 - - - -
COACHING TOTALS $3,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5500 0% $110  $0
Level 2: 3500 0% $82  $0
Level 3: 4000 0% $55  $0
Level 4: 6000 0% $33  $0
Level 5: 1000 0% $250  $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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $1,012,046
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $1,012,046
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000