• AHSQ
  • Day 109Game 750
    Washington5
    NY Islanders
    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
Anze Kopitar
C
 
 
 
 
31 $8,840,000 $8,840,000 $8,840,000 UFA - -
Nathan MacKinnon
C
 
 
 
 
24 $6,300,000 $6,300,000 $6,300,000 RFA - -
Alex Edler
 
 
 
D
 
32 $6,200,000 UFA - - - -
Brad Marchand
 
LW
 
 
 
30 $6,125,000 UFA - - - -
Filip Forsberg
 
LW
RW
 
 
24 $6,000,000 $6,000,000 $6,000,000 RFA - -
Ondrej Palat
 
LW
 
 
 
27 $5,300,000 $5,300,000 $5,300,000 $5,300,000 UFA -
Oscar Klefbom
 
 
 
D
 
25 $4,167,000 $4,167,000 RFA - - -
Marco Scandella
 
 
 
D
 
28 $4,000,000 $4,000,000 UFA - - -
Roman Josi
 
 
 
D
 
29 $4,000,000 $4,000,000 UFA - - -
Patrik Nemeth
 
 
 
D
 
26 $3,000,000 $3,000,000 $3,000,000 UFA - -
Antti Raanta
 
 
 
 
G
29 $3,000,000 UFA - - - -
Cal Clutterbuck
 
 
RW
 
 
31 $2,750,000 $2,750,000 UFA - - -
Kyle Brodziak
C
 
 
 
 
34 $2,500,000 * $2,500,000 * $2,500,000 * $2,500,000 * UFA -
Troy Brouwer
 
LW
RW
 
 
33 $2,500,000 * $2,500,000 * UFA - - -
Darcy Kuemper
 
 
 
 
G
29 $1,850,000 UFA - - - -
Mark Jankowski
C
 
 
 
 
24 $1,675,000 $1,675,000 RFA - - -
Markus Hannikainen
 
LW
 
 
 
25 $1,000,000 * $1,000,000 * RFA - - -
Jake DeBrusk
 
LW
RW
 
 
22 $925,000 $925,000 RFA - - -
Mikko Rantanen
 
 
RW
 
 
22 $925,000 $925,000 RFA - - -
Christian Folin
 
 
 
D
 
27 $850,000 RFA - - - -
Chris Thorburn
 
 
RW
 
 
36 $800,000 * $800,000 * $800,000 * UFA - -
Derek Grant
C
LW
 
 
 
28 $771,750 UFA - - - -
Troy Stecher
 
 
 
D
 
24 $700,000 $700,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $68,053,750 $55,382,000 $32,740,000 $7,800,000 $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
Gaetan Haas
C
 
 
 
 
27 $1,562,500 $1,562,500 $1,562,500 UFA - -
Xavier Ouellet
 
 
 
D
 
26 $1,250,000 RFA - - - -
Cam Johnson
 
 
 
 
G
25 $1,050,000 RFA - - - -
Oula Palve
C
 
 
 
 
27 $1,000,000 $1,000,000 $1,000,000 UFA - -
Jake Lucchini
C
LW
 
 
 
24 $1,000,000 $1,000,000 RFA - - -
Brad Malone
C
LW
 
 
 
30 $1,000,000 UFA - - - -
Logan Shaw
C
 
RW
 
 
27 $942,018 $942,018 UFA - - -
Ryan Stanton
 
 
 
D
 
30 $854,438 UFA - - - -
Derek Nesbitt
 
LW
RW
 
 
37 $850,000 $850,000 $850,000 UFA - -
Jordan Greenway
 
LW
RW
 
 
22 $850,000 $850,000 RFA - - -
Justin Kea
C
LW
 
 
 
25 $850,000 $850,000 RFA - - -
Adin Hill
 
 
 
 
G
23 $850,000 RFA - - - -
Dominik Masin
 
 
 
D
 
24 $850,000 RFA - - - -
Matt Mangene
C
 
 
D
 
30 $850,000 UFA - - - -
Andrew MacWilliam
 
 
 
D
 
29 $800,000 UFA - - - -
Blake Kessel
 
 
 
D
 
30 $800,000 UFA - - - -
Caleb Jones
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
David Kampf
C
 
RW
 
 
24 $775,000 RFA - - - -
Julius Vahatalo
 
LW
 
 
 
24 $715,000 $715,000 RFA - - -
Pavel Kraskovsky
C
 
 
 
 
23 $715,000 $715,000 RFA - - -
Adam Werner
 
 
 
 
G
22 $650,000 $650,000 RFA - - -
David Cotton
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Radovan Bondra
 
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Axel Holmstrom
C
 
 
 
 
23 $650,000 RFA - - - -
Kelly Summers
 
 
 
D
 
23 $650,000 RFA - - - -
Radel Fazleev
C
LW
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $22,238,956 $11,209,518 $3,412,500 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jeff Blashill 45 $3,800,000 - - - -
COACHING TOTALS $3,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 149,984  5,999  100% $147  $22,047,648
Level 2: 5000 121,526  4,861  97% $94  $11,423,444
Level 3: 2700 67,500  2,700  100% $72  $4,860,000
Level 4: 3300 78,225  3,129  95% $50  $3,911,250
Level 5: 1000 25,000  1,000  100% $235  $5,875,000
Total Attendance: 442,235  17,689 98% - $54,363,473

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 17,689 (98%)
Average Income per Game $2,174,539
Year to Date Revenue $ 54,363,473
Estimated Revenue $34,792,623
End Year Estimated Revenue $89,156,096
  Expense
Days Remaining 1
Pro Expenses Per Days $365,880
Pro Year To Date Expenses $365,880
Farm Expenses Per Days $119,564
Farm Year To Date Expenses $119,564
Pro Payroll $68,053,750
Estimated Season Expenses $68,539,194

Bank Account
Current Funds $19,035,422
Projected Revenue + $89,156,096
Projected Expenses - $68,539,194
Projected Bank Account $39,652,324
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $68,053,750
Remaining Cap Space $3,346,250