• 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
Thomas Vanek
 
LW
RW
 
 
34 $7,350,000 * UFA - - - -
Dylan Larkin
C
 
 
 
 
22 $6,100,000 $6,100,000 $6,100,000 $6,100,000 $6,100,000 RFA
Justin Williams
 
 
RW
 
 
38 $5,800,000 UFA - - - -
Loui Eriksson
 
LW
RW
 
 
33 $5,600,000 UFA - - - -
Ron Hainsey
 
 
 
D
 
37 $5,000,000 UFA - - - -
Dmitry Kulikov
 
 
 
D
 
28 $4,333,333 $4,333,333 UFA - - -
Adam Larsson
 
 
 
D
 
26 $4,166,666 $4,166,666 UFA - - -
Nick Bonino
C
 
 
 
 
30 $4,100,000 $4,100,000 UFA - - -
Carter Hutton
 
 
 
 
G
33 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA
Jake Muzzin
 
 
 
D
 
29 $4,000,000 $4,000,000 UFA - - -
Carl Hagelin
 
LW
 
 
 
30 $4,000,000 UFA - - - -
Ben Hutton
 
 
 
D
 
25 $2,800,000 RFA - - - -
Nate Thompson
C
LW
 
 
 
35 $2,275,000 * UFA - - - -
Calle Jarnkrok
C
 
 
 
 
27 $2,000,000 $2,000,000 $2,000,000 UFA - -
Tim Schaller
C
LW
RW
 
 
28 $1,900,000 UFA - - - -
Joel Armia
 
 
RW
 
 
25 $1,850,000 RFA - - - -
Gabriel Bourque
 
LW
RW
 
 
28 $1,500,000 * $1,500,000 * UFA - - -
Joakim Nordstrom
 
LW
RW
 
 
26 $1,275,000 $1,275,000 UFA - - -
Cal O'Reilly
C
 
 
 
 
32 $1,100,000 * $1,100,000 * UFA - - -
Mike McKenna
 
 
 
 
G
35 $1,050,000 UFA - - - -
Mirco Mueller
 
 
 
D
 
23 $971,250 RFA - - - -
Brandon Davidson
 
 
 
D
 
27 $750,750 UFA - - - -
Matt Donovan
 
 
 
D
 
28 $675,000 UFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $32,574,999 $12,100,000 $10,100,000 $10,100,000 $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
Dalton Smith
 
LW
 
 
 
26 $942,018 RFA - - - -
Max Jones
 
LW
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Dominic Toninato
C
 
 
 
 
24 $925,000 RFA - - - -
Patrick Sieloff
 
 
 
D
 
24 $854,438 $854,438 RFA - - -
Jordan Kyrou
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Bogdan Yakimov
C
 
 
 
 
25 $842,500 RFA - - - -
Garrett Wilson
 
LW
RW
 
 
27 $827,702 RFA - - - -
Teemu Kivihalme
 
 
 
D
 
23 $792,500 $792,500 RFA - - -
Gabriel Gagne
C
 
RW
 
 
22 $775,000 $775,000 RFA - - -
Ryan Collins
 
 
 
D
 
23 $775,000 RFA - - - -
Phil Varone
C
LW
RW
 
 
29 $735,000 UFA - - - -
Nick Ebert
 
 
 
D
 
24 $726,250 $726,250 RFA - - -
Brendan Harms
C
 
RW
 
 
25 $715,000 $715,000 RFA - - -
Taylor Cammarata
C
 
 
 
 
23 $715,000 $715,000 RFA - - -
Reid Petryk
C
 
RW
 
 
26 $715,000 RFA - - - -
Rinat Valiev
 
 
 
D
 
23 $715,000 RFA - - - -
Spencer Martin
 
 
 
 
G
24 $715,000 RFA - - - -
Simon Stransky
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Evan Cormier
 
 
 
 
G
22 $650,000 $650,000 $650,000 RFA - -
Jordan Sambrook
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Keaton Middleton
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Kyle Maksimovich
 
LW
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Matthew Phillips
 
 
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Otto Somppi
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - -
Brad Morrison
C
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Cameron Askew
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Devante Stephens
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Gustav Bouramman
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Kevin Stenlund
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Will Borgen
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Christian Wolanin
 
 
 
D
 
23 $650,000 RFA - - - -
Gustav Forsling
 
 
 
D
 
22 $650,000 RFA - - - -
Michael Prapavessis
 
 
 
D
 
23 $650,000 RFA - - - -
Ryan Graves
 
 
 
D
 
23 $650,000 RFA - - - -
FARM TOTALS $24,645,408 $14,853,188 $6,375,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jacques Martin 66 $4,000,000 - - - -
COACHING TOTALS $4,000,000 $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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $125,718,228
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $125,718,228
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000