• AHSQ
  • Day 8Game 45
    New Jersey0
    Philadelphia
    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
Mats Zuccarello
 
 
RW
 
 
32 $10,100,000 * $10,100,000 * $10,100,000 * UFA - -
Marc Staal
 
 
 
D
 
31 $7,250,000 UFA - - - -
Kyle Turris
C
 
 
 
 
29 $7,200,000 * $7,200,000 * UFA - - -
Jason Pominville
 
 
RW
 
 
36 $6,555,559 UFA - - - -
Martin Hanzal
C
 
 
 
 
31 $6,555,000 UFA - - - -
Zach Bogosian
 
 
 
D
 
28 $5,142,857 $5,142,857 UFA - - -
Mathieu Perreault
C
LW
 
 
 
31 $4,125,000 UFA - - - -
Alex Chiasson
 
LW
RW
 
 
29 $3,100,000 * $3,100,000 * $3,100,000 * UFA - -
Zack Smith
C
LW
 
 
 
31 $3,050,000 UFA - - - -
Matt Nieto
 
LW
RW
 
 
27 $2,755,000 RFA - - - -
Keith Kinkaid
 
 
 
 
G
30 $2,500,000 * UFA - - - -
Riley Sheahan
C
 
 
 
 
27 $2,100,000 $2,100,000 UFA - - -
Zack Kassian
 
 
RW
 
 
27 $1,950,000 $1,950,000 UFA - - -
Matt Irwin
 
 
 
D
 
31 $1,710,000 UFA - - - -
Jon Merrill
 
 
 
D
 
27 $1,375,000 $1,375,000 UFA - - -
Sean Kuraly
C
LW
 
 
 
25 $1,275,000 $1,275,000 $1,275,000 UFA - -
Tye McGinn
 
LW
RW
 
 
28 $1,050,000 * $1,050,000 * UFA - - -
Pontus Aberg
 
LW
RW
 
 
25 $892,500 RFA - - - -
Anthony Bitetto
 
 
 
D
 
28 $850,000 * $850,000 * UFA - - -
Justin Falk
 
 
 
D
 
30 $850,000 * $850,000 * UFA - - -
Nathan Perkovich
 
 
RW
 
 
33 $800,000 * $800,000 * UFA - - -
Anthony Peluso
 
 
RW
 
 
29 $800,000 * UFA - - - -
Scott Harrington
 
 
 
D
 
25 $715,000 RFA - - - -
Tomas Sholl
 
 
 
 
G
24 $700,000 * $700,000 * $700,000 * RFA - -
Mike Liambas
 
LW
 
 
 
29 $700,000 * UFA - - - -
Bonus - - - - - -
PRO TOTALS $69,975,916 $36,492,857 $15,175,000 $0 $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
Christopher Gibson
 
 
 
 
G
26 $1,000,000 $1,000,000 RFA - - -
Veini Vehvilainen
 
 
 
 
G
21 $925,000 $925,000 $925,000 RFA - -
Samuel Kurker
 
 
RW
 
 
25 $892,500 RFA - - - -
Vladimir Kuznetsov
 
LW
RW
 
 
20 $850,000 $850,000 $850,000 RFA - -
Nathan Walker
 
LW
 
 
 
25 $813,750 RFA - - - -
Alex Gudbranson
 
 
 
D
 
25 $788,288 RFA - - - -
Robbie Payne
C
 
 
 
 
25 $787,500 $787,500 RFA - - -
Ondrej Vala
 
 
 
D
 
20 $775,000 $775,000 $775,000 RFA - -
Andreas Englund
 
 
 
D
 
22 $775,000 RFA - - - -
Chris McCarthy
C
 
 
 
 
27 $727,125 RFA - - - -
Eric Roy
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Connor LaCouvee
 
 
 
 
G
24 $700,000 $700,000 $700,000 RFA - -
Trevor Gorsuch
 
 
 
 
G
24 $700,000 $700,000 $700,000 RFA - -
Axel Jonsson-Fjallby
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - -
Adam Musil
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Lucas Carlsson
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Vili Saarijarvi
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Vincent LoVerde
 
 
 
D
 
29 $650,000 $650,000 UFA - - -
Dominik Shine
 
 
RW
 
 
25 $650,000 RFA - - - -
Gerald Mayhew
C
 
RW
 
 
26 $650,000 RFA - - - -
Hubert Labrie
 
 
 
D
 
27 $650,000 RFA - - - -
Liam O'Brien
C
LW
 
 
 
24 $650,000 RFA - - - -
FARM TOTALS $16,299,163 $9,702,500 $4,600,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
John Hynes 44 $5,850,000 - - - -
COACHING TOTALS $5,850,000 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 10,590  5,295  88% $150  $1,588,500
Level 2: 5000 6,699  3,350  67% $125  $837,375
Level 3: 2700 3,911  1,956  72% $100  $391,100
Level 4: 3300 5,874  2,937  89% $50  $293,700
Level 5: 1000 2,000  1,000  100% $300  $600,000
Total Attendance: 29,074  14,537 81% - $4,267,276

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 14,537 (81%)
Average Income per Game $2,133,638
Year to Date Revenue $ 4,267,276
Estimated Revenue $83,211,882
End Year Estimated Revenue $87,479,158
  Expense
Days Remaining 1
Pro Expenses Per Days $376,215
Pro Year To Date Expenses $376,215
Farm Expenses Per Days $87,630
Farm Year To Date Expenses $87,630
Pro Payroll $69,975,916
Estimated Season Expenses $70,439,761

Bank Account
Current Funds $39,858,072
Projected Revenue + $87,479,158
Projected Expenses - $70,439,761
Projected Bank Account $56,897,469
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,975,916
Remaining Cap Space $1,424,084