• 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
Evgeni Malkin
C
LW
RW
 
 
32 $9,500,000 $9,500,000 $9,500,000 UFA - -
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 - -
Nate Schmidt
 
 
 
D
 
27 $5,950,000 $5,950,000 $5,950,000 $5,950,000 $5,950,000 UFA
Trevor Daley
 
 
 
D
 
35 $5,590,000 UFA - - - -
Michael Del Zotto
 
 
 
D
 
28 $5,040,000 $5,040,000 $5,040,000 $5,040,000 UFA -
Drew Stafford
 
 
RW
 
 
33 $5,000,000 UFA - - - -
Roman Polak
 
 
 
D
 
32 $4,250,000 $4,250,000 UFA - - -
Brandon Pirri
C
LW
RW
 
 
27 $3,850,000 * $3,850,000 * $3,850,000 * $3,850,000 * UFA -
Ben Lovejoy
 
 
 
D
 
34 $3,250,000 * UFA - - - -
Thomas Greiss
 
 
 
 
G
32 $3,000,000 * $3,000,000 * UFA - - -
Ryan Callahan
 
 
RW
 
 
33 $2,000,000 * $2,000,000 * UFA - - -
Nick Shore
C
 
 
 
 
26 $1,850,000 * $1,850,000 * $1,850,000 * UFA - -
Brett Ritchie
 
 
RW
 
 
26 $1,750,000 RFA - - - -
Collin Delia
 
 
 
 
G
24 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA -
Charles McAvoy
 
 
 
D
 
21 $971,250 RFA - - - -
Paul Thompson
 
 
RW
 
 
30 $950,000 $950,000 UFA - - -
Nick Schmaltz
C
 
 
 
 
22 $850,000 RFA - - - -
David Rittich
 
 
 
 
G
26 $725,000 * RFA - - - -
Mathieu Joseph
 
LW
RW
 
 
21 $650,000 $650,000 RFA - - -
Michael Haley
C
LW
RW
 
 
32 $650,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $53,665,000 $42,815,000 $15,840,000 $5,950,000 $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
Cam Johnson
 
 
 
 
G
24 $1,050,000 RFA - - - -
Colin Larkin
C
LW
 
 
 
25 $997,500 RFA - - - -
Julien Gauthier
 
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Logan Stanley
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - -
Vitaly Abramov
 
LW
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Boris Katchouk
 
LW
 
 
 
20 $850,000 RFA - - - -
Gerry Fitzgerald
C
 
 
 
 
25 $787,500 $787,500 RFA - - -
Josh Kestner
 
 
RW
 
 
26 $787,500 $787,500 RFA - - -
Judd Peterson
C
 
RW
 
 
25 $787,500 $787,500 RFA - - -
Mitch McLain
C
 
 
 
 
26 $787,500 $787,500 RFA - - -
Ryan Scarfo
C
 
 
 
 
25 $787,500 $787,500 RFA - - -
Scott Pooley
 
 
RW
 
 
24 $787,500 $787,500 RFA - - -
Tyler Mueller
 
 
 
D
 
24 $787,500 $787,500 RFA - - -
Zeb Knutson
 
 
RW
 
 
25 $787,500 $787,500 RFA - - -
Adam Wilcox
 
 
 
 
G
26 $787,500 RFA - - - -
Rem Pitlick
C
 
 
 
 
22 $775,000 $775,000 RFA - - -
Luc Snuggerud
 
 
 
D
 
23 $775,000 RFA - - - -
Nikita Jevpalovs
 
LW
RW
 
 
24 $775,000 RFA - - - -
Jake Kulevich
 
 
 
D
 
25 $750,000 RFA - - - -
Kasimir Kaskisuo
 
 
 
 
G
26 $715,000 $715,000 RFA - - -
Maxime Lajoie
 
 
 
D
 
22 $700,000 $700,000 $700,000 RFA - -
Michael Eyssimont
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Niko Mikkola
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Darby Llewellyn
 
LW
 
 
 
22 $650,000 RFA - - - -
Jacob MacDonald
 
 
 
D
 
25 $650,000 RFA - - - -
Joey Dudek
C
 
 
 
 
22 $650,000 RFA - - - -
Karson Kuhlman
C
 
RW
 
 
23 $650,000 RFA - - - -
Ryan Horvat
 
LW
 
 
 
25 $650,000 RFA - - - -
Ville Meskanen
 
 
RW
 
 
24 $650,000 RFA - - - -
William Lockwood
 
 
RW
 
 
20 $650,000 RFA - - - -
FARM TOTALS $23,025,000 $12,490,000 $3,400,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
COACHING TOTALS $0 $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 $26,670,560
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $26,670,560
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000