• AHSQ
  • Day 31Game 202
    Columbus1
    St.Louis
    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
Jakub Voracek
 
LW
RW
 
 
29 $8,250,000 $8,250,000 $8,250,000 UFA - -
Kristopher Letang
 
 
 
D
 
31 $7,250,000 $7,250,000 UFA - - -
Trevor Daley
 
 
 
D
 
35 $5,590,000 UFA - - - -
Gabriel Landeskog
 
LW
 
 
 
26 $5,571,000 RFA - - - -
Duncan Keith
 
 
 
D
 
35 $5,551,000 UFA - - - -
Bo Horvat
C
 
 
 
 
24 $5,500,000 $5,500,000 $5,500,000 RFA - -
Rasmus Ristolainen
 
 
 
D
 
24 $5,400,000 $5,400,000 $5,400,000 RFA - -
Mike Hoffman
 
LW
RW
 
 
29 $5,187,500 $5,187,500 UFA - - -
Nikita Kucherov
 
 
RW
 
 
25 $4,766,667 RFA - - - -
Colin Miller
 
 
 
D
 
26 $3,875,000 $3,875,000 $3,875,000 $3,875,000 UFA -
Andrei Vasilevskiy
 
 
 
 
G
24 $3,500,000 $3,500,000 RFA - - -
Andreas Athanasiou
 
LW
RW
 
 
25 $3,000,000 $3,000,000 RFA - - -
Slater Koekkoek
 
 
 
D
 
24 $1,444,000 $1,444,000 RFA - - -
Laurent Brossoit
 
 
 
 
G
25 $1,225,000 RFA - - - -
Andrew Copp
C
LW
 
 
 
24 $1,000,000 RFA - - - -
Mathew Barzal
C
 
 
 
 
21 $925,000 $925,000 RFA - - -
Adrian Kempe
C
LW
RW
 
 
22 $925,000 RFA - - - -
David Pastrnak
 
 
RW
 
 
22 $850,000 RFA - - - -
Noah Hanifin
 
 
 
D
 
21 $650,000 $650,000 RFA - - -
Brendan Leipsic
C
LW
 
 
 
24 $650,000 RFA - - - -
Danton Heinen
C
LW
RW
 
 
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $71,760,167 $44,981,500 $23,025,000 $3,875,000 $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
Kevin Porter
C
 
 
 
 
32 $4,000,000 $4,000,000 UFA - - -
Brett Kulak
 
 
 
D
 
25 $1,850,000 $1,850,000 $1,850,000 $1,850,000 UFA -
Tom McCollum
 
 
 
 
G
30 $1,035,000 $1,035,000 UFA - - -
Chris Casto
 
 
 
D
 
27 $997,500 RFA - - - -
Mitchell Moroz
 
LW
 
 
 
25 $945,000 RFA - - - -
Ryan Sproul
 
 
 
D
 
25 $937,125 RFA - - - -
Kieffer Bellows
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Tyson Jost
C
LW
 
 
 
20 $925,000 $925,000 $925,000 RFA - -
Sonny Milano
 
LW
RW
 
 
22 $925,000 RFA - - - -
Tyler Motte
C
LW
RW
 
 
24 $925,000 RFA - - - -
John Muse
 
 
 
 
G
31 $900,000 $900,000 UFA - - -
Ryan Bourque
C
LW
 
 
 
28 $900,000 $900,000 UFA - - -
Terry Broadhurst
 
LW
 
 
 
30 $900,000 $900,000 UFA - - -
Troy Grosenick
 
 
 
 
G
29 $900,000 $900,000 UFA - - -
Tyler Wotherspoon
 
 
 
D
 
25 $897,160 RFA - - - -
Sam Steel
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Jordan Schmaltz
 
 
 
D
 
26 $813,750 $813,750 RFA - - -
Andreas Johnsson
 
LW
RW
 
 
24 $788,375 RFA - - - -
Brenden Kotyk
 
 
 
D
 
27 $715,000 $715,000 UFA - - -
Lucas Wallmark
C
 
 
 
 
24 $715,000 $715,000 RFA - - -
James Greenway
 
 
 
D
 
20 $700,000 $700,000 $700,000 RFA - -
Anders Bjork
 
LW
RW
 
 
23 $650,000 RFA - - - -
Francis Perron
 
LW
 
 
 
22 $650,000 RFA - - - -
FARM TOTALS $23,843,910 $16,128,750 $5,250,000 $1,850,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Barry Trotz 57 $5,100,000 $5,100,000 $5,100,000 - -
COACHING TOTALS $5,100,000 $5,100,000 $5,100,000 $0 $0

Attendance

PRO Attendance - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 48,000  6,000  100% $105  $5,040,000
Level 2: 5000 39,340  4,918  98% $75  $2,950,500
Level 3: 2700 21,600  2,700  100% $45  $972,000
Level 4: 3300 26,400  3,300  100% $35  $924,000
Level 5: 1000 8,000  1,000  100% $205  $1,640,000
Total Attendance: 143,340  17,918 100% - $13,255,475

Balance Sheet

Income
Home Games Left 33
Average Attendance - % 17,918 (100%)
Average Income per Game $1,656,934
Year to Date Revenue $ 13,255,475
Estimated Revenue $54,678,834
End Year Estimated Revenue $67,934,309
  Expense
Days Remaining 1
Pro Expenses Per Days $385,807
Pro Year To Date Expenses $385,807
Farm Expenses Per Days $138,456
Farm Year To Date Expenses $138,456
Pro Payroll $71,760,167
Estimated Season Expenses $72,284,430

Bank Account
Current Funds $11,400,045
Projected Revenue + $67,934,309
Projected Expenses - $72,284,430
Projected Bank Account $7,049,924
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,760,167
Remaining Cap Space $-360,167