• AHSQ
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Aaron Ekblad
 
 
 
D
 
22 $7,500,000 $7,500,000 $7,500,000 RFA - -
Justin Faulk
 
 
 
D
 
26 $6,500,000 RFA - - - -
Matt Dumba
 
 
 
D
 
24 $6,000,000 $6,000,000 $6,000,000 RFA - -
Ryan Dzingel
 
LW
RW
 
 
26 $5,500,000 * $5,500,000 * $5,500,000 * UFA - -
Nick Bjugstad
C
 
RW
 
 
26 $4,100,000 RFA - - - -
Justin Braun
 
 
 
D
 
31 $4,000,000 * $4,000,000 * UFA - - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Andrew Ladd
 
LW
RW
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - -
Nic Petan
C
LW
RW
 
 
23 $971,250 RFA - - - -
Charlie Lindgren
 
 
 
 
G
25 $750,000 RFA - - - -
Justin Abdelkader
 
LW
RW
 
 
31 $750,000 * UFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $29,000,000 $25,000,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Matt Beleskey
 
LW
 
 
 
33 $1,000,000 $1,000,000 UFA - - -
Pierre-Olivier Joseph
 
 
 
D
 
22 $925,000 $925,000 RFA - - -
Olli Juolevi
 
 
 
D
 
23 $925,000 RFA - - - -
Jesse Ylonen
 
 
RW
 
 
22 $850,000 $850,000 $850,000 RFA - -
Aleksi Heponiemi
C
 
RW
 
 
21 $850,000 $850,000 RFA - - -
Gabriel Fortier
 
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Jakub Skarek
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - -
Nando Eggenberger
 
LW
RW
 
 
22 $775,000 $775,000 $775,000 RFA - -
Cliff Pu
 
 
RW
 
 
23 $775,000 RFA - - - -
Luke Martin
 
 
 
D
 
22 $775,000 RFA - - - -
Trent Frederic
C
 
 
 
 
22 $775,000 RFA - - - -
Jack Gorniak
 
LW
 
 
 
21 $725,000 $725,000 $725,000 RFA - -
Clayton Phillips
 
 
 
D
 
21 $725,000 $725,000 RFA - - -
Parker Foo
C
 
 
 
 
22 $725,000 RFA - - - -
Nikolas Koberstein
 
 
 
D
 
24 $715,000 RFA - - - -
Tyler Bird
 
 
RW
 
 
24 $715,000 RFA - - - -
Samuel Houde
C
 
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Brett Stapley
C
 
RW
 
 
21 $700,000 $700,000 RFA - - -
Bryce Misley
C
 
 
 
 
22 $700,000 $700,000 RFA - - -
Josiah Slavin
 
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Keith Petruzzelli
 
 
 
 
G
21 $700,000 $700,000 RFA - - -
Casey Staum
 
 
 
D
 
22 $700,000 RFA - - - -
Jeremy Davies
 
 
 
D
 
25 $700,000 RFA - - - -
Michael Pezzetta
C
LW
 
 
 
22 $700,000 RFA - - - -
Petrus Palmu
C
LW
RW
 
 
23 $700,000 RFA - - - -
FARM TOTALS $19,105,000 $10,900,000 $4,600,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
COACHING TOTALS $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $150  $0
Level 2: 5000 0% $105  $0
Level 3: 2700 0% $75  $0
Level 4: 3300 0% $50  $0
Level 5: 1000 0% $300  $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 $129,317,365
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $129,317,365
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000