• 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
Steven Stamkos
C
 
 
 
 
28 $8,500,000 $8,500,000 UFA - - -
David Savard
 
 
 
D
 
28 $4,250,000 $4,250,000 UFA - - -
Josh Manson
 
 
 
D
 
27 $4,100,000 $4,100,000 $4,100,000 UFA - -
Jonathan Bernier
 
 
 
 
G
30 $3,600,000 UFA - - - -
Bryan Rust
 
LW
RW
 
 
26 $3,500,000 $3,500,000 $3,500,000 UFA - -
Vladimir Sobotka
C
LW
RW
 
 
32 $3,500,000 UFA - - - -
Matt Calvert
 
LW
RW
 
 
29 $2,200,000 UFA - - - -
Elvis Merzlikins
 
 
 
 
G
24 $1,844,559 RFA - - - -
Morgan Klimchuk
 
LW
 
 
 
24 $971,250 RFA - - - -
Ryan Lindgren
 
 
 
D
 
20 $925,000 $925,000 RFA - - -
Mitch Vande Sompel
 
 
 
D
 
21 $892,500 RFA - - - -
Graham Knott
C
LW
 
 
 
21 $775,000 RFA - - - -
Sheldon Rempal
 
LW
RW
 
 
23 $775,000 RFA - - - -
Tyler Lewington
 
 
 
D
 
25 $715,000 RFA - - - -
Zach Whitecloud
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Darren Raddysh
 
 
 
D
 
22 $700,000 RFA - - - -
Frederick Gaudreau
C
 
 
 
 
26 $700,000 RFA - - - -
Matt Tomkins
 
 
 
 
G
24 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $39,348,309 $21,975,000 $7,600,000 $0 $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
Mason Jobst
C
LW
 
 
 
25 $980,000 RFA - - - -
Thomas Novak
C
 
 
 
 
22 $850,000 RFA - - - -
Brent Gates
C
 
 
 
 
22 $700,000 RFA - - - -
Peter Thome
 
 
 
 
G
22 $700,000 RFA - - - -
Todd Burgess
C
LW
RW
 
 
24 $700,000 RFA - - - -
FARM TOTALS $3,930,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
COACHING TOTALS $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 0% $150  $0
Level 2: 5000 0% $98  $0
Level 3: 2940 0% $74  $0
Level 4: 3060 0% $50  $0
Level 5: 1000 0% $340  $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 $39,348,309
Estimated Season Expenses $39,348,309

Bank Account
Current Funds $96,220,649
Projected Revenue + $0
Projected Expenses - $39,348,309
Projected Bank Account $56,872,340
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $39,348,309
Remaining Cap Space $32,051,691