• AHSQ
  • Day 106Game 726
    Philadelphia2
    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 - -
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 - - - -
Andreas Johnsson
 
LW
RW
 
 
24 $788,375 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 $67,361,042 $39,794,000 $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
 
 
 
 
33 $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
 
28 $997,500 RFA - - - -
Stuart Percy
 
 
 
D
 
26 $983,981 RFA - - - -
Mitchell Moroz
 
LW
 
 
 
25 $945,000 RFA - - - -
Ryan Sproul
 
 
 
D
 
26 $937,125 RFA - - - -
Kieffer Bellows
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Tyson Jost
C
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - -
Sonny Milano
 
LW
RW
 
 
23 $925,000 RFA - - - -
Tyler Motte
C
LW
RW
 
 
24 $925,000 RFA - - - -
John Muse
 
 
 
 
G
32 $900,000 $900,000 UFA - - -
Ryan Bourque
C
LW
 
 
 
28 $900,000 $900,000 UFA - - -
Terry Broadhurst
 
LW
 
 
 
31 $900,000 $900,000 UFA - - -
Troy Grosenick
 
 
 
 
G
30 $900,000 $900,000 UFA - - -
Tyler Wotherspoon
 
 
 
D
 
26 $897,160 RFA - - - -
Sam Steel
C
 
 
 
 
21 $850,000 $850,000 $850,000 RFA - -
Jordan Schmaltz
 
 
 
D
 
26 $813,750 $813,750 RFA - - -
Brenden Kotyk
 
 
 
D
 
28 $715,000 $715,000 UFA - - -
Lucas Wallmark
C
 
 
 
 
24 $715,000 $715,000 RFA - - -
James Greenway
 
 
 
D
 
21 $700,000 $700,000 $700,000 RFA - -
Anders Bjork
 
LW
RW
 
 
23 $650,000 RFA - - - -
Francis Perron
 
LW
 
 
 
23 $650,000 RFA - - - -
FARM TOTALS $24,039,516 $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 - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 143,249  5,730  95% $175  $25,068,575
Level 2: 5000 114,858  4,594  92% $125  $14,357,250
Level 3: 2700 63,590  2,544  94% $100  $6,359,000
Level 4: 3300 77,198  3,088  94% $65  $5,017,870
Level 5: 1000 25,000  1,000  100% $350  $8,750,000
Total Attendance: 423,895  16,956 94% - $44,150,796

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 16,956 (94%)
Average Income per Game $1,766,032
Year to Date Revenue $ 44,150,796
Estimated Revenue $28,256,509
End Year Estimated Revenue $72,407,305
  Expense
Days Remaining 1
Pro Expenses Per Days $362,156
Pro Year To Date Expenses $362,156
Farm Expenses Per Days $134,218
Farm Year To Date Expenses $134,218
Pro Payroll $67,361,042
Estimated Season Expenses $67,857,416

Bank Account
Current Funds $8,005,574
Projected Revenue + $72,407,305
Projected Expenses - $67,857,416
Projected Bank Account $12,555,463
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $67,361,042
Remaining Cap Space $4,038,958