• 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
Jakub Voracek
 
LW
RW
 
 
29 $8,250,000 $8,250,000 UFA - - -
Victor Hedman
 
 
 
D
 
28 $7,875,000 $7,875,000 $7,875,000 UFA - -
Nick Foligno
C
LW
RW
 
 
31 $6,605,000 UFA - - - -
Nick Leddy
 
 
 
D
 
27 $5,500,000 UFA - - - -
Seth Jones
 
 
 
D
 
25 $5,400,000 $5,400,000 RFA - - -
Brayden Schenn
C
LW
RW
 
 
27 $5,125,000 UFA - - - -
Sean Couturier
C
 
 
 
 
26 $4,333,333 $4,333,333 RFA - - -
Max Domi
C
LW
 
 
 
24 $3,150,000 RFA - - - -
Andreas Athanasiou
 
LW
RW
 
 
25 $3,000,000 RFA - - - -
Jordan Oesterle
 
 
 
D
 
26 $1,400,000 $1,400,000 UFA - - -
Steve Bernier
 
 
RW
 
 
33 $1,150,000 $1,150,000 UFA - - -
Austin Watson
C
LW
RW
 
 
26 $1,100,000 RFA - - - -
Rasmus Asplund
C
 
 
 
 
22 $971,250 $971,250 RFA - - -
Matt Bartkowski
 
 
 
D
 
31 $955,000 UFA - - - -
Brad Thiessen
 
 
 
 
G
32 $950,000 UFA - - - -
Taylor Raddysh
 
 
RW
 
 
20 $875,000 $875,000 RFA - - -
Daniel Carr
 
LW
RW
 
 
28 $854,438 UFA - - - -
Erik Cernak
 
 
 
D
 
21 $850,000 RFA - - - -
Joona Koppanen
C
LW
 
 
 
20 $700,000 $700,000 RFA - - -
Akira Schmid
 
 
 
 
G
18 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $59,744,021 $30,954,583 $7,875,000 $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
Frederic Allard
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Givani Smith
 
LW
 
 
 
21 $775,000 $775,000 RFA - - -
David Kase
 
LW
RW
 
 
22 $775,000 RFA - - - -
Carsen Twarynski
 
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Matt Filipe
C
LW
 
 
 
22 $700,000 $700,000 RFA - - -
Brandon Duhaime
 
LW
RW
 
 
22 $700,000 RFA - - - -
Lukas Jasek
 
 
RW
 
 
22 $700,000 RFA - - - -
FARM TOTALS $5,125,000 $2,950,000 $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: 8000 0% $115  $0
Level 2: 6000 0% $76  $0
Level 3: 4000 0% $50  $0
Level 4: 4500 0% $28  $0
Level 5: 1500 0% $299  $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 $59,744,021
Estimated Season Expenses $59,744,021

Bank Account
Current Funds $15,126,698
Projected Revenue + $0
Projected Expenses - $59,744,021
Projected Bank Account $-44,617,323
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $59,744,021
Remaining Cap Space $11,655,979