• AHSQ
  • Day 172Game 1157
    St.Louis3
    Florida
    Boxscore 0 Likes

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
Corey Crawford
 
 
 
 
G
34 $9,750,000 $9,750,000 UFA - - -
Zach Parise
 
LW
RW
 
 
34 $8,110,000 UFA - - - -
Jay Bouwmeester
 
 
 
D
 
35 $6,950,000 UFA - - - -
Ryan Kesler
C
 
 
 
 
34 $6,900,000 UFA - - - -
Bryan Little
C
 
 
 
 
31 $6,200,000 * $6,200,000 * UFA - - -
Jonathan Quick
 
 
 
 
G
32 $5,800,000 UFA - - - -
Jeff Petry
 
 
 
D
 
31 $5,500,000 $5,500,000 UFA - - -
Carl Soderberg
C
LW
 
 
 
33 $4,750,000 UFA - - - -
Chris Kreider
 
LW
 
 
 
27 $4,625,000 $4,625,000 UFA - - -
Artem Anisimov
C
 
 
 
 
30 $4,550,000 UFA - - - -
Jonathan Ericsson
 
 
 
D
 
35 $4,000,000 UFA - - - -
Dion Phaneuf
 
 
 
D
 
33 $3,250,000 * UFA - - - -
John Moore
 
 
 
D
 
28 $3,000,000 * $3,000,000 * $3,000,000 * UFA - -
Pavel Francouz
 
 
 
 
G
29 $2,500,000 * $2,500,000 * $2,500,000 * $2,500,000 * UFA -
Trevor Lewis
C
LW
RW
 
 
31 $2,000,000 * $2,000,000 * UFA - - -
Curtis Mckenzie
 
LW
 
 
 
27 $1,750,000 $1,750,000 UFA - - -
Paul Byron
C
LW
RW
 
 
29 $1,666,667 UFA - - - -
Garnet Hathaway
 
LW
RW
 
 
27 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA -
Zach Redmond
 
 
 
D
 
30 $1,100,000 $1,100,000 UFA - - -
Patrik Laine
 
LW
RW
 
 
20 $925,000 $925,000 RFA - - -
Brandon Carlo
 
 
 
D
 
22 $850,000 $850,000 RFA - - -
Brock Boeser
 
 
RW
 
 
21 $850,000 $850,000 RFA - - -
Nicolas Aube-Kubel
 
 
RW
 
 
22 $850,000 RFA - - - -
Bonus $1,800,000 - - - - -
PRO TOTALS $89,176,667 $40,550,000 $7,000,000 $4,000,000 $0 $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
Matthew Puempel
 
LW
RW
 
 
26 $1,076,000 $1,076,000 RFA - - -
David Warsofsky
 
 
 
D
 
29 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA
Tim Heed
 
 
 
D
 
28 $1,000,000 RFA - - - -
Michael Leighton
 
 
 
 
G
38 $975,000 $975,000 UFA - - -
Martin Necas
C
 
RW
 
 
20 $925,000 $925,000 $925,000 RFA - -
Andrew Campbell
 
 
 
D
 
31 $880,000 $880,000 UFA - - -
Kale Clague
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - -
Noah Gregor
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Brycen Martin
 
 
 
D
 
23 $850,000 RFA - - - -
Matt Spencer
 
 
 
D
 
22 $813,750 $813,750 RFA - - -
Chris Wideman
 
 
 
D
 
29 $800,000 $800,000 $800,000 UFA - -
Colton Point
 
 
 
 
G
21 $700,000 $700,000 $700,000 RFA - -
Maxime Lajoie
 
 
 
D
 
22 $700,000 $700,000 $700,000 RFA - -
Zachary Sawchenko
 
 
 
 
G
22 $700,000 $700,000 $700,000 RFA - -
Nathan Paetsch
 
 
 
D
 
36 $700,000 $700,000 UFA - - -
Matt Taormina
 
 
 
D
 
33 $700,000 UFA - - - -
Cole Candella
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Jonathan Ang
C
LW
RW
 
 
21 $650,000 $650,000 $650,000 RFA - -
Maxime Fortier
 
 
RW
 
 
22 $650,000 $650,000 $650,000 RFA - -
Tanner Kaspick
C
 
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Aleksi Saarela
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Kyle Capobianco
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Michael Carcone
 
LW
RW
 
 
23 $650,000 $650,000 RFA - - -
Simon Bourque
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Anton Wedin
 
LW
RW
 
 
27 $650,000 RFA - - - -
Brendan Burke
 
 
 
 
G
24 $650,000 RFA - - - -
Carter Camper
C
 
RW
 
 
31 $650,000 UFA - - - -
Emil Djuse
 
 
 
D
 
26 $650,000 RFA - - - -
Evan Barratt
C
 
 
 
 
20 $650,000 RFA - - - -
Sam Anas
C
 
RW
 
 
27 $650,000 RFA - - - -
Shane Starrett
 
 
 
 
G
25 $650,000 RFA - - - -
FARM TOTALS $23,269,750 $16,169,750 $9,125,000 $1,000,000 $1,000,000 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Bill Peters 54 $3,500,000 - - - -
COACHING TOTALS $3,500,000 $0 $0 $0 $0

Attendance

PRO Attendance - 38 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 210,956  5,551  93% $148  $31,221,488
Level 2: 5000 182,793  4,810  96% $98  $17,913,714
Level 3: 2700 95,718  2,519  93% $79  $7,561,722
Level 4: 3300 115,325  3,035  92% $48  $5,535,600
Level 5: 1000 38,000  1,000  100% $260  $9,880,000
Total Attendance: 642,792  16,916 94% - $83,269,447

Balance Sheet

Income
Home Games Left 3
Average Attendance - % 16,916 (94%)
Average Income per Game $2,191,301
Year to Date Revenue $ 83,269,447
Estimated Revenue $6,573,904
End Year Estimated Revenue $89,843,351
  Expense
Days Remaining 1
Pro Expenses Per Days $469,767
Pro Year To Date Expenses $469,767
Farm Expenses Per Days $130,348
Farm Year To Date Expenses $130,348
Pro Payroll $89,176,667
Estimated Season Expenses $89,776,782

Bank Account
Current Funds $55,069,758
Projected Revenue + $89,843,351
Projected Expenses - $89,776,782
Projected Bank Account $55,136,327
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $89,176,667
Remaining Cap Space $-17,776,667