• 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
Aaron Ekblad
 
 
 
D
 
22 $7,500,000 $7,500,000 $7,500,000 $7,500,000 RFA -
Max Pacioretty
 
LW
 
 
 
30 $7,000,000 UFA - - - -
Matt Dumba
 
 
 
D
 
24 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA -
Alex Galchenyuk
C
LW
 
 
 
24 $4,900,000 RFA - - - -
Justin Faulk
 
 
 
D
 
26 $4,833,000 RFA - - - -
Nick Bjugstad
C
 
RW
 
 
26 $4,100,000 $4,100,000 UFA - - -
Matt Murray
 
 
 
 
G
24 $3,750,000 RFA - - - -
Conor Sheary
 
LW
RW
 
 
26 $3,000,000 RFA - - - -
Valeri Nichushkin
 
LW
RW
 
 
24 $2,950,000 RFA - - - -
Tobias Rieder
C
LW
RW
 
 
25 $2,250,000 RFA - - - -
Michael McCarron
C
 
RW
 
 
23 $937,125 RFA - - - -
Olli Juolevi
 
 
 
D
 
21 $925,000 $925,000 RFA - - -
Dylan Strome
C
 
 
 
 
21 $925,000 RFA - - - -
Jack Eichel
C
 
 
 
 
22 $925,000 RFA - - - -
Jakub Zboril
 
 
 
D
 
21 $925,000 RFA - - - -
Lawson Crouse
 
LW
 
 
 
21 $925,000 RFA - - - -
Vince Dunn
 
 
 
D
 
22 $850,000 RFA - - - -
Charlie Lindgren
 
 
 
 
G
25 $750,000 RFA - - - -
Bonus $13,487,875 - - - - -
PRO TOTALS $66,933,000 $18,525,000 $13,500,000 $13,500,000 $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
Brendan Gaunce
C
LW
 
 
 
26 $1,026,000 RFA - - - -
Matt Beleskey
 
LW
 
 
 
32 $1,000,000 $1,000,000 $1,000,000 UFA - -
Ross Johnston
 
LW
 
 
 
25 $1,000,000 RFA - - - -
Nic Petan
C
LW
RW
 
 
24 $971,250 $971,250 RFA - - -
Josh Ho-Sang
 
 
RW
 
 
23 $971,250 RFA - - - -
Pierre-Olivier Joseph
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Aleksi Heponiemi
C
 
RW
 
 
21 $850,000 $850,000 $850,000 RFA - -
Ben Thomas
 
 
 
D
 
23 $813,750 RFA - - - -
Cliff Pu
 
 
RW
 
 
22 $775,000 $775,000 RFA - - -
Luke Martin
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Trent Frederic
C
 
 
 
 
22 $775,000 $775,000 RFA - - -
Austin Wagner
 
LW
 
 
 
22 $775,000 RFA - - - -
Mike Vecchione
C
 
RW
 
 
26 $775,000 RFA - - - -
Riley Barber
 
 
RW
 
 
26 $763,481 RFA - - - -
Clayton Phillips
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Parker Foo
C
 
 
 
 
21 $725,000 $725,000 RFA - - -
Nikolas Koberstein
 
 
 
D
 
23 $715,000 $715,000 RFA - - -
Tyler Bird
 
 
RW
 
 
23 $715,000 $715,000 RFA - - -
Clark Bishop
C
 
 
 
 
23 $715,000 RFA - - - -
Maximilian Pajpach
 
 
 
 
G
24 $715,000 RFA - - - -
Bryce Misley
C
 
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Casey Staum
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
John Adams
 
 
RW
 
 
23 $700,000 $700,000 RFA - - -
Michael Pezzetta
C
LW
 
 
 
21 $700,000 $700,000 RFA - - -
Petrus Palmu
C
LW
RW
 
 
22 $700,000 $700,000 RFA - - -
Andong Song
C
LW
RW
D
 
22 $700,000 RFA - - - -
Matthew Bradley
C
 
 
 
 
22 $700,000 RFA - - - -
Veeti Vainio
 
 
 
D
 
22 $700,000 RFA - - - -
Jeremy Helvig
 
 
 
 
G
22 $650,000 RFA - - - -
FARM TOTALS $22,755,731 $12,451,250 $4,200,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Paul Maurice 53 $3,700,000 - - - -
COACHING TOTALS $3,700,000 $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 $66,933,000
Estimated Season Expenses $66,933,000

Bank Account
Current Funds $131,676,957
Projected Revenue + $0
Projected Expenses - $66,933,000
Projected Bank Account $64,743,957
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $66,933,000
Remaining Cap Space $4,467,000