• 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
Tyler Seguin
C
 
 
 
 
26 $9,850,000 $9,850,000 $9,850,000 $9,850,000 UFA -
Kevin Shattenkirk
 
 
 
D
 
29 $6,650,000 UFA - - - -
Jason Zucker
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA -
Tomas Tatar
 
LW
RW
 
 
29 $5,300,000 $5,300,000 UFA - - -
Mike Hoffman
 
LW
RW
 
 
29 $5,187,500 UFA - - - -
Brandon Dubinsky
C
LW
 
 
 
32 $4,600,000 UFA - - - -
Nikita Zaitsev
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA -
Erik Gudbranson
 
 
 
D
 
27 $4,000,000 RFA - - - -
Casey Cizikas
C
 
 
 
 
27 $3,350,000 $3,350,000 UFA - - -
Scott Laughton
C
LW
 
 
 
24 $2,300,000 $2,300,000 RFA - - -
Ryan Callahan
 
 
RW
 
 
33 $2,000,000 UFA - - - -
Ryan Hartman
 
LW
RW
 
 
24 $1,900,000 $1,900,000 RFA - - -
Adam Pelech
 
 
 
D
 
24 $1,600,000 $1,600,000 RFA - - -
Robert Hagg
 
 
 
D
 
23 $1,150,000 RFA - - - -
Charles Hudon
 
LW
RW
 
 
24 $897,160 RFA - - - -
Tristan Jarry
 
 
 
 
G
23 $854,438 RFA - - - -
Mikhail Sergachev
 
 
 
D
 
20 $700,000 $700,000 RFA - - -
Daniel Sprong
 
LW
RW
 
 
21 $700,000 RFA - - - -
Bonus $19,032,840 - - - - -
PRO TOTALS $80,071,938 $35,000,000 $19,850,000 $19,850,000 $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
Parker Milner
 
 
 
 
G
30 $2,000,005 UFA - - - -
Brett Sutter
C
LW
 
 
 
33 $1,100,000 UFA - - - -
Anthony DeAngelo
 
 
 
D
 
24 $971,250 RFA - - - -
Carson Soucy
 
 
 
D
 
25 $971,250 RFA - - - -
Nicolas Hague
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - -
Josh Healey
 
 
 
D
 
25 $901,688 RFA - - - -
Brett Gallant
 
LW
 
 
 
31 $901,000 UFA - - - -
Jamie Devane
 
LW
 
 
 
28 $901,000 RFA - - - -
Adam Mascherin
 
LW
 
 
 
22 $850,000 $850,000 RFA - - -
Cam Dineen
 
 
 
D
 
21 $850,000 $850,000 RFA - - -
Jeff Taylor
 
 
 
D
 
25 $779,625 RFA - - - -
Kasper Kotkansalo
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - -
Joshua Winquist
C
 
 
 
 
27 $761,250 $761,250 RFA - - -
Austen Brassard
 
 
RW
 
 
26 $750,750 $750,750 RFA - - -
Cole Cassels
C
 
 
 
 
25 $750,750 RFA - - - -
Andrew Hammond
 
 
 
 
G
31 $750,000 $750,000 UFA - - -
Julien Pelletier
 
LW
 
 
 
23 $715,000 $715,000 RFA - - -
Matt Schmalz
C
 
RW
 
 
23 $715,000 $715,000 RFA - - -
Ryan Hitchcock
 
LW
 
 
 
23 $715,000 $715,000 RFA - - -
Anthony Florentino
 
 
 
D
 
24 $715,000 RFA - - - -
Kyle Wood
 
 
 
D
 
24 $715,000 RFA - - - -
Noah Rod
 
LW
RW
 
 
24 $715,000 RFA - - - -
Ashton Sautner
 
 
 
D
 
25 $708,750 RFA - - - -
Evan McEneny
 
 
 
D
 
25 $708,750 RFA - - - -
Josh Brown
 
 
 
D
 
25 $708,750 RFA - - - -
Malte Setkov
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Brandon Crawley
 
 
 
D
 
23 $700,000 $700,000 RFA - - -
Igor Shvyrev
C
 
 
 
 
22 $700,000 $700,000 RFA - - -
FARM TOTALS $23,454,818 $9,907,000 $2,400,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Bob Boughner 49 $3,600,000 $3,600,000 - - -
COACHING TOTALS $3,600,000 $3,600,000 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $170  $0
Level 2: 5000 0% $115  $0
Level 3: 2000 0% $108  $0
Level 4: 4000 0% $53  $0
Level 5: 1000 0% $600  $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 $80,071,938
Estimated Season Expenses $80,071,938

Bank Account
Current Funds $20,166,929
Projected Revenue + $0
Projected Expenses - $80,071,938
Projected Bank Account $-59,905,009
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $80,071,938
Remaining Cap Space $-8,671,938