• 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
Dylan Larkin
C
 
 
 
 
22 $6,100,000 $6,100,000 $6,100,000 $6,100,000 RFA -
Dmitry Kulikov
 
 
 
D
 
28 $4,333,333 UFA - - - -
Adam Larsson
 
 
 
D
 
26 $4,166,666 RFA - - - -
Nick Bonino
C
 
 
 
 
30 $4,100,000 UFA - - - -
Carter Hutton
 
 
 
 
G
33 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
Carl Hagelin
 
LW
 
 
 
30 $4,000,000 UFA - - - -
Jake Muzzin
 
 
 
D
 
29 $4,000,000 UFA - - - -
Jaroslav Halak
 
 
 
 
G
33 $3,500,000 UFA - - - -
Sven Baertschi
 
LW
RW
 
 
27 $3,366,666 $3,366,666 UFA - - -
Ben Hutton
 
 
 
D
 
25 $2,800,000 RFA - - - -
Joel Armia
 
 
RW
 
 
25 $2,600,000 $2,600,000 RFA - - -
Al Montoya
 
 
 
 
G
33 $2,200,000 * UFA - - - -
Calle Jarnkrok
C
LW
RW
 
 
27 $2,000,000 $2,000,000 UFA - - -
Gabriel Bourque
 
LW
RW
 
 
28 $1,500,000 UFA - - - -
Mirco Mueller
 
 
 
D
 
23 $1,400,000 RFA - - - -
Joakim Nordstrom
C
LW
 
 
 
26 $1,275,000 RFA - - - -
Cal O'Reilly
C
 
 
 
 
32 $1,100,000 UFA - - - -
Max Jones
 
LW
 
 
 
20 $925,000 $925,000 RFA - - -
Gustav Forsling
 
 
 
D
 
22 $874,125 RFA - - - -
Jordan Kyrou
C
 
RW
 
 
20 $850,000 $850,000 RFA - - -
Ryan Graves
 
 
 
D
 
23 $735,000 RFA - - - -
Bonus $16,425,875 - - - - -
PRO TOTALS $72,251,665 $19,841,666 $10,100,000 $10,100,000 $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
Dominic Toninato
C
 
 
 
 
26 $971,250 RFA - - - -
Callan Foote
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - -
Christian Wolanin
 
 
 
D
 
24 $900,000 $900,000 RFA - - -
Ryan Collins
 
 
 
D
 
24 $880,833 RFA - - - -
Patrick Sieloff
 
 
 
D
 
25 $854,438 RFA - - - -
Kalle Kossila
C
LW
 
 
 
26 $813,750 $813,750 RFA - - -
Teemu Kivihalme
 
 
 
D
 
24 $792,500 RFA - - - -
Filip Westerlund
 
 
 
D
 
20 $775,000 $775,000 $775,000 RFA - -
Gabriel Gagne
 
 
RW
 
 
23 $775,000 RFA - - - -
Rinat Valiev
 
 
 
D
 
24 $750,750 RFA - - - -
David Noel
 
 
 
D
 
21 $725,000 $725,000 $725,000 RFA - -
Taylor Cammarata
C
LW
 
 
 
24 $715,000 RFA - - - -
Cedric Pare
C
 
 
 
 
20 $700,000 $700,000 $700,000 RFA - -
Keaton Middleton
 
 
 
D
 
22 $700,000 $700,000 RFA - - -
Matthew Phillips
C
 
RW
 
 
22 $700,000 $700,000 RFA - - -
Brad Morrison
C
 
 
 
 
23 $700,000 RFA - - - -
Gustav Bouramman
 
 
 
D
 
22 $700,000 RFA - - - -
Kevin Stenlund
C
 
 
 
 
23 $700,000 RFA - - - -
Will Borgen
 
 
 
D
 
23 $700,000 RFA - - - -
Evan Cormier
 
 
 
 
G
23 $650,000 $650,000 RFA - - -
FARM TOTALS $15,428,521 $6,888,750 $3,125,000 $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: 7000 0% $122  $0
Level 2: 5780 0% $82  $0
Level 3: 3150 0% $65  $0
Level 4: 3570 0% $30  $0
Level 5: 1500 0% $250  $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 $72,251,665
Estimated Season Expenses $72,251,665

Bank Account
Current Funds $129,502,230
Projected Revenue + $0
Projected Expenses - $72,251,665
Projected Bank Account $57,250,565
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $72,251,665
Remaining Cap Space $-851,665