• AHSQ
  • Day 65Game 444
    Vegas2
    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 - - - -
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 - - -
William Karlsson
C
 
 
 
 
25 $3,050,000 RFA - - - -
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 $71,228,750 $49,382,000 $26,740,000 $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
 
 
 
 
26 $1,562,500 $1,562,500 $1,562,500 UFA - -
Xavier Ouellet
 
 
 
D
 
25 $1,250,000 RFA - - - -
Cam Johnson
 
 
 
 
G
25 $1,050,000 RFA - - - -
Oula Palve
C
 
 
 
 
26 $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
 
 
 
29 $1,000,000 UFA - - - -
Logan Shaw
C
 
RW
 
 
27 $942,018 $942,018 UFA - - -
Ryan Stanton
 
 
 
D
 
29 $854,438 UFA - - - -
Derek Nesbitt
 
LW
RW
 
 
36 $850,000 $850,000 $850,000 UFA - -
Jordan Greenway
 
LW
RW
 
 
21 $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
 
23 $850,000 RFA - - - -
Matt Mangene
C
 
 
D
 
30 $850,000 UFA - - - -
Andrew MacWilliam
 
 
 
D
 
28 $800,000 UFA - - - -
Blake Kessel
 
 
 
D
 
29 $800,000 UFA - - - -
Caleb Jones
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
David Kampf
C
 
RW
 
 
24 $775,000 RFA - - - -
Julius Vahatalo
 
LW
 
 
 
23 $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
 
 
21 $650,000 $650,000 RFA - - -
Axel Holmstrom
C
 
 
 
 
22 $650,000 RFA - - - -
Kelly Summers
 
 
 
D
 
22 $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 - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 89,984  5,999  100% $145  $13,047,680
Level 2: 5000 72,798  4,853  97% $92  $6,697,416
Level 3: 2700 40,500  2,700  100% $70  $2,835,000
Level 4: 3300 46,040  3,069  93% $48  $2,209,920
Level 5: 1000 15,000  1,000  100% $230  $3,450,000
Total Attendance: 264,322  17,621 98% - $32,476,017

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 17,621 (98%)
Average Income per Game $2,165,068
Year to Date Revenue $ 32,476,017
Estimated Revenue $56,291,763
End Year Estimated Revenue $88,767,780
  Expense
Days Remaining 1
Pro Expenses Per Days $382,950
Pro Year To Date Expenses $382,950
Farm Expenses Per Days $119,564
Farm Year To Date Expenses $119,564
Pro Payroll $71,228,750
Estimated Season Expenses $71,731,264

Bank Account
Current Funds $21,754,232
Projected Revenue + $88,767,780
Projected Expenses - $71,731,264
Projected Bank Account $38,790,748
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $71,228,750
Remaining Cap Space $171,250