• AHSQ
  • Day 13Game 82
    St.Louis2
    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 - - - -
Oscar Klefbom
 
 
 
D
 
25 $4,167,000 $4,167,000 RFA - - -
Evgeni Dadonov
 
LW
RW
 
 
29 $4,000,000 $4,000,000 UFA - - -
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 - - - -
Austin Watson
C
LW
RW
 
 
26 $1,100,000 $1,100,000 UFA - - -
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 $69,353,750 $47,507,000 $21,440,000 $2,500,000 $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 - - - -
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 - - -
Logan Day
 
 
 
D
 
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
22 $850,000 RFA - - - -
Dominik Masin
 
 
 
D
 
23 $850,000 RFA - - - -
Matt Mangene
C
 
 
D
 
29 $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
 
 
23 $775,000 RFA - - - -
Julius Vahatalo
 
LW
 
 
 
23 $715,000 $715,000 RFA - - -
Pavel Kraskovsky
C
 
 
 
 
22 $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 $22,188,956 $12,209,518 $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 - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 30,000  6,000  100% $145  $4,350,000
Level 2: 5000 24,260  4,852  97% $92  $2,231,920
Level 3: 2700 13,500  2,700  100% $70  $945,000
Level 4: 3300 15,304  3,061  93% $48  $734,592
Level 5: 1000 5,000  1,000  100% $230  $1,150,000
Total Attendance: 88,064  17,613 98% - $10,823,238

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 17,613 (98%)
Average Income per Game $2,164,648
Year to Date Revenue $ 10,823,238
Estimated Revenue $77,927,314
End Year Estimated Revenue $88,750,552
  Expense
Days Remaining 1
Pro Expenses Per Days $372,870
Pro Year To Date Expenses $372,870
Farm Expenses Per Days $119,295
Farm Year To Date Expenses $119,295
Pro Payroll $69,353,750
Estimated Season Expenses $69,845,915

Bank Account
Current Funds $25,334,216
Projected Revenue + $88,750,552
Projected Expenses - $69,845,915
Projected Bank Account $44,238,853
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $69,353,750
Remaining Cap Space $2,046,250