• 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
Jeff Skinner
 
LW
 
 
 
26 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA
Pekka Rinne
 
 
 
 
G
37 $9,000,000 UFA - - - -
Eric Staal
C
 
 
 
 
34 $8,000,000 $8,000,000 UFA - - -
Brent Burns
 
 
RW
D
 
33 $8,000,000 UFA - - - -
Shea Weber
 
 
 
D
 
33 $7,857,143 UFA - - - -
Frans Nielsen
C
 
 
 
 
34 $6,500,000 $6,500,000 $6,500,000 UFA - -
Olli Maatta
 
 
 
D
 
24 $4,083,333 $4,083,333 $4,083,333 $4,083,333 UFA -
Connor Murphy
 
 
 
D
 
25 $3,850,000 $3,850,000 $3,850,000 UFA - -
Marcus Foligno
 
LW
 
 
 
27 $2,875,000 $2,875,000 $2,875,000 UFA - -
Mark Pysyk
 
 
 
D
 
26 $2,733,000 $2,733,000 RFA - - -
Carl Gunnarsson
 
 
 
D
 
32 $2,500,000 $2,500,000 UFA - - -
Ben Chiarot
 
 
 
D
 
27 $1,400,000 RFA - - - -
Byron Froese
C
 
RW
 
 
27 $1,034,249 UFA - - - -
Mackenzie Weegar
 
 
 
D
 
25 $971,250 RFA - - - -
Josh Leivo
 
 
RW
 
 
25 $925,000 RFA - - - -
Matt Martin
 
LW
 
 
 
29 $750,000 $750,000 UFA - - -
Alan Quine
C
LW
RW
 
 
25 $715,000 RFA - - - -
Jujhar Khaira
C
LW
 
 
 
24 $715,000 RFA - - - -
Matej Tomek
 
 
 
 
G
21 $650,000 $650,000 RFA - - -
Michael Lindqvist
 
 
RW
 
 
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $40,941,333 $26,308,333 $13,083,333 $9,000,000 $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
Hunter Smith
 
 
RW
 
 
23 $850,000 RFA - - - -
Michael Downing
 
 
 
D
 
23 $820,000 RFA - - - -
Dylan Sadowy
 
LW
 
 
 
23 $775,000 RFA - - - -
Jake Walman
 
 
 
D
 
22 $775,000 RFA - - - -
Johnathan MacLeod
 
 
 
D
 
23 $775,000 RFA - - - -
Michael Bunting
 
LW
 
 
 
23 $775,000 RFA - - - -
Teddy Blueger
C
LW
 
 
 
24 $750,750 RFA - - - -
Jack Rodewald
 
 
RW
 
 
24 $715,000 RFA - - - -
Yegor Korshkov
 
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Alfons Malmstrom
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Antoine Samuel
 
 
 
 
G
21 $650,000 $650,000 $650,000 RFA - -
Brett Murray
 
LW
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Daniel Marmenlind
 
 
 
 
G
21 $650,000 $650,000 $650,000 RFA - -
Mikhail Maltsev
 
LW
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Vojtech Budik
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Cameron Clarke
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Gabriel Fontaine
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Grant Gabriele
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Jake Massie
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Jakob Stukel
C
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Philip Nyberg
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Samuel Dove-McFalls
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Tyler Soy
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Brandon Halverson
 
 
 
 
G
22 $650,000 RFA - - - -
Jeffrey De Wit
C
 
 
 
 
20 $650,000 RFA - - - -
Jordan Stallard
C
 
 
 
 
21 $650,000 RFA - - - -
Julien Nantel
C
LW
 
 
 
23 $650,000 RFA - - - -
Luke Philp
C
 
 
 
 
24 $650,000 RFA - - - -
Macoy Erkamps
 
 
 
D
 
24 $650,000 RFA - - - -
Matthew Berkovitz
 
 
 
D
 
22 $650,000 RFA - - - -
Pavel Jenys
C
 
 
 
 
23 $650,000 RFA - - - -
Spenser Jensen
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $21,885,750 $9,800,000 $3,900,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Lindy Ruff 59 $2,900,000 $2,900,000 - - -
COACHING TOTALS $2,900,000 $2,900,000 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7500 0% $125  $0
Level 2: 4280 0% $75  $0
Level 3: 3150 0% $55  $0
Level 4: 3570 0% $40  $0
Level 5: 2500 0% $210  $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 $75,170,202
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $75,170,202
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000