• 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
Carey Price
 
 
 
 
G
31 $10,500,000 UFA - - - -
Tyler Seguin
C
 
 
 
 
26 $9,850,000 $9,850,000 $9,850,000 $9,850,000 $9,850,000 UFA
Phil Kessel
 
 
RW
 
 
32 $8,000,000 UFA - - - -
Kevin Shattenkirk
 
 
 
D
 
29 $6,650,000 $6,650,000 UFA - - -
Jason Zucker
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA
Tomas Tatar
 
LW
RW
 
 
29 $5,300,000 UFA - - - -
Brandon Dubinsky
C
LW
 
 
 
32 $4,600,000 $4,600,000 UFA - - -
Tyler Toffoli
 
 
RW
 
 
26 $4,600,000 $4,600,000 UFA - - -
Nikita Zaitsev
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA
Erik Gudbranson
 
 
 
D
 
27 $4,000,000 $4,000,000 UFA - - -
Casey Cizikas
C
 
 
 
 
27 $3,350,000 $3,350,000 $3,350,000 UFA - -
Jordan Weal
C
LW
RW
 
 
26 $1,750,000 RFA - - - -
Adam Pelech
 
 
 
D
 
24 $1,600,000 $1,600,000 $1,600,000 RFA - -
Connor Carrick
 
 
 
D
 
24 $1,300,000 RFA - - - -
Calvin Pickard
 
 
 
 
G
26 $1,000,000 RFA - - - -
Scott Laughton
C
LW
 
 
 
24 $962,500 RFA - - - -
Ryan Hartman
 
LW
RW
 
 
24 $892,500 RFA - - - -
Charles Hudon
 
LW
RW
 
 
24 $854,438 RFA - - - -
Tom Kuhnhackl
 
LW
RW
 
 
26 $827,702 RFA - - - -
Fredrik Claesson
 
 
 
D
 
26 $771,750 RFA - - - -
Gabriel Dumont
C
LW
RW
 
 
29 $698,775 UFA - - - -
Mikhail Sergachev
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Bonus - - - - - -
PRO TOTALS $0 $45,300,000 $25,450,000 $19,850,000 $19,850,000 $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
Carson Soucy
 
 
 
D
 
24 $925,000 RFA - - - -
Josh Healey
 
 
 
D
 
24 $858,750 RFA - - - -
Adam Mascherin
 
LW
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Cam Dineen
 
 
 
D
 
20 $850,000 $850,000 $850,000 RFA - -
Andrew Hammond
 
 
 
 
G
30 $750,000 $750,000 $750,000 UFA - -
A.J. Jenks
C
LW
RW
 
 
28 $750,000 UFA - - - -
Jeff Taylor
 
 
 
D
 
24 $742,500 RFA - - - -
Anthony Florentino
 
 
 
D
 
23 $715,000 $715,000 RFA - - -
Jared Hauf
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Austen Brassard
 
 
RW
 
 
25 $715,000 RFA - - - -
Garrett Klotz
 
LW
 
 
 
30 $700,000 UFA - - - -
Ashton Sautner
 
 
 
D
 
24 $675,000 RFA - - - -
Evan McEneny
 
 
 
D
 
24 $675,000 RFA - - - -
Josh Brown
 
 
 
D
 
24 $675,000 RFA - - - -
Julien Pelletier
 
LW
 
 
 
22 $650,000 RFA - - - -
Niklas Hansson
 
 
 
D
 
24 $650,000 RFA - - - -
Noah Rod
 
LW
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $12,546,250 $3,880,000 $2,450,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bob Boughner 48 $1,900,000 - - - -
COACHING TOTALS $1,900,000 $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% $120  $0
Level 3: 2000 0% $80  $0
Level 4: 4000 0% $40  $0
Level 5: 1000 0% $240  $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 $17,790,273
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $17,790,273
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000