• 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
Cam Fowler
 
 
 
D
 
28 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA -
Ryan Ellis
 
 
 
D
 
28 $6,250,000 UFA - - - -
Braden Holtby
 
 
 
 
G
29 $6,100,000 UFA - - - -
Tom Wilson
 
 
RW
 
 
24 $5,166,666 $5,166,666 $5,166,666 $5,166,666 UFA -
Brandon Montour
 
 
 
D
 
24 $3,387,500 RFA - - - -
Anthony Mantha
 
LW
RW
 
 
24 $3,300,000 RFA - - - -
Ryan Strome
C
 
RW
 
 
25 $3,100,000 RFA - - - -
Sam Bennett
C
LW
 
 
 
22 $2,550,000 RFA - - - -
Jared McCann
C
LW
 
 
 
22 $1,250,000 RFA - - - -
Chris Conner
 
LW
RW
 
 
35 $1,076,000 $1,076,000 UFA - - -
Scott Wilson
 
LW
 
 
 
26 $1,050,000 RFA - - - -
Cale Makar
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - -
Auston Matthews
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Matthew Tkachuk
 
LW
 
 
 
21 $925,000 $925,000 RFA - - -
Vladislav Gavrikov
 
 
 
D
 
23 $925,000 RFA - - - -
Zachary Werenski
 
 
 
D
 
21 $925,000 RFA - - - -
Travis Dermott
 
 
 
D
 
22 $850,000 RFA - - - -
Troy Terry
C
 
RW
 
 
21 $725,000 $725,000 RFA - - -
Corey Tropp
 
 
RW
 
 
29 $700,000 $700,000 UFA - - -
Bonus $19,716,667 - - - - -
PRO TOTALS $66,346,833 $16,942,666 $12,591,666 $11,666,666 $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
Matt Lorito
 
LW
RW
 
 
30 $1,450,000 $1,450,000 UFA - - -
Colin Campbell
C
LW
RW
 
 
28 $1,000,000 RFA - - - -
Valentin Zykov
 
LW
RW
 
 
24 $971,250 RFA - - - -
Josh Norris
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Dillon Heatherington
 
 
 
D
 
25 $854,438 RFA - - - -
Carl Dahlstrom
 
 
 
D
 
24 $850,000 $850,000 RFA - - -
Cam Darcy
C
 
 
 
 
26 $850,000 RFA - - - -
Noah Juulsen
 
 
 
D
 
23 $850,000 RFA - - - -
Sean Day
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Tyler Parsons
 
 
 
 
G
22 $775,000 $775,000 RFA - - -
Jeremy Lauzon
 
 
 
D
 
22 $775,000 RFA - - - -
Logan Nelson
C
 
 
 
 
27 $715,000 $715,000 RFA - - -
Calvin Thurkauf
C
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Joseph Woll
 
 
 
 
G
21 $700,000 $700,000 RFA - - -
Riley Stillman
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Casey Fitzgerald
 
 
 
D
 
22 $700,000 RFA - - - -
Yegor Rykov
 
 
 
D
 
22 $700,000 RFA - - - -
FARM TOTALS $14,290,688 $7,590,000 $925,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Jim Montgommery 49 $7,500,000 - - - -
COACHING TOTALS $7,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $160  $0
Level 2: 5000 0% $100  $0
Level 3: 2700 0% $80  $0
Level 4: 3300 0% $32  $0
Level 5: 1000 0% $360  $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 $66,346,833
Estimated Season Expenses $66,346,833

Bank Account
Current Funds $155,862,747
Projected Revenue + $0
Projected Expenses - $66,346,833
Projected Bank Account $89,515,914
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $66,346,833
Remaining Cap Space $5,053,167