• NLHSA
  • Day 9Game 35
    Capitals4
    Bruins2
    Boxscore 0 Likes
  • Day 13Game 51
    Capitals0
    Bruins0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players POS Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Marian Hossa
 
 
RW
 
 
40 $7,000,000 UFA - - - - - - - -
Pierre-Marc Bouchard
C
LW
RW
 
 
35 $6,500,000 $6,500,000 $6,500,000 $7,250,000 UFA - - - - -
Kenndal McArdle
 
LW
 
 
 
32 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA -
Lee Stempniak
C
 
RW
 
 
36 $5,800,000 $5,800,000 $5,800,000 $5,800,000 UFA - - - - -
Clayton Stoner
 
 
 
D
 
34 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - -
Chris Harrington
 
 
 
D
 
37 $4,500,000 UFA - - - - - - - -
Guillaume Latendresse
 
LW
 
 
 
32 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
Kevin Marshall
 
 
 
D
 
30 $3,500,000 $3,500,000 UFA - - - - - - -
Nikita Gusev
 
LW
RW
 
 
27 $3,500,000 $3,500,000 RFA - - - - - - -
Fredrik Pettersson-Wentzel
 
 
 
 
G
28 $3,500,000 RFA - - - - - - - -
Mike Weber
 
 
 
D
 
32 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - -
Ondrej Palat
 
LW
 
 
 
27 $3,000,000 $3,000,000 UFA - - - - - - -
Eric Brewer
 
 
 
D
 
40 $2,250,000 UFA - - - - - - - -
Benjamin Breault
C
 
 
 
 
30 $1,800,000 UFA - - - - - - - -
Jordan Schmaltz
 
 
 
D
 
26 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Ryan Johansen
C
LW
RW
 
 
27 $1,700,000 RFA - - - - - - - -
Jack Eichel
C
 
 
 
 
23 $1,200,000 RFA - - - - - - - -
Josh Godfrey
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Erik Gustafsson
 
 
 
D
 
30 $750,000 $750,000 UFA - - - - - - -
Matt Beleskey
 
LW
 
 
 
31 $750,000 UFA - - - - - - - -
Blake Kessel
 
 
 
D
 
30 $600,000 $600,000 UFA - - - - - - -
Matthew Lombardi
C
LW
 
 
 
37 $500,001 * $500,001 * $500,001 * UFA - - - - - -
Peter Budaj
 
 
 
 
G
37 $500,001 * $500,001 * $500,001 * UFA - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $67,800,002 $45,100,002 $32,750,002 $30,750,000 $17,700,000 $13,200,000 $13,200,000 $10,000,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players POS Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Matt Keetley
 
 
 
 
G
33 $1,499,999 UFA - - - - - - - -
Daniel Walcott
 
 
 
D
 
26 $700,000 $700,000 $700,000 UFA - - - - - -
Jason Dickinson
C
LW
 
 
 
24 $700,000 $700,000 $700,000 RFA - - - - - -
Morgan Rielly
 
 
 
D
 
25 $700,000 RFA - - - - - - - -
John Gibson
 
 
 
 
G
26 $650,000 $650,000 $650,000 UFA - - - - - -
Adam Comrie
 
 
 
D
 
29 $550,000 $550,000 $550,000 UFA - - - - - -
Cody Almond
C
LW
 
 
 
30 $550,000 $550,000 UFA - - - - - - -
Andy Andreoff
C
LW
 
 
 
28 $550,000 UFA - - - - - - - -
Carl Klingberg
 
LW
 
 
 
28 $550,000 UFA - - - - - - - -
Joel Champagne
C
 
 
 
 
28 $550,000 UFA - - - - - - - -
Andrew MacDonald
 
 
 
D
 
34 $500,001 $500,001 $500,001 UFA - - - - - -
Clarke MacArthur
 
LW
 
 
 
34 $500,001 $500,001 $500,001 UFA - - - - - -
Jamie McGinn
 
LW
 
 
 
31 $500,001 $500,001 $500,001 UFA - - - - - -
Kris Chucko
 
 
RW
 
 
33 $500,001 $500,001 $500,001 UFA - - - - - -
Martin Kariya
 
 
RW
 
 
38 $500,001 $500,001 $500,001 UFA - - - - - -
Michael Blunden
 
 
RW
 
 
32 $500,001 $500,001 $500,001 UFA - - - - - -
Sergei Shirokov
 
LW
RW
 
 
33 $500,001 $500,001 $500,001 UFA - - - - - -
Blake Coleman
C
 
 
 
 
26 $500,000 $500,000 RFA - - - - - - -
Sergei Tolchinsky
 
LW
 
 
 
24 $500,000 $500,000 RFA - - - - - - -
Will Butcher
 
 
 
D
 
24 $500,000 $500,000 RFA - - - - - - -
Gage Ausmus
 
 
 
D
 
24 $500,000 RFA - - - - - - - -
Garrett Noonan
 
 
 
D
 
28 $500,000 UFA - - - - - - - -
FARM TOTALS $13,000,006 $8,150,007 $6,100,007 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Mike Yeo 42 $1,000,000 - - - - - - - - -
0 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 14,388  4,796  96% $60  $863,280
Level 2: 5000 14,497  4,832  97% $35  $507,395
Level 3: 5000 13,947  4,649  93% $20  $278,940
Level 4: 4000 7,786  2,595  65% $15  $116,790
Level 5: 1000 2,962  987  99% $130  $385,060
Total Attendance: 53,580  17,860 89% - $2,581,758

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 17,860 (89%)
Average Income per Game $860,586
Year to Date Revenue $ 2,581,758
Estimated Revenue $-2,581,758
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $67,800,002
Estimated Season Expenses $67,800,002

Bank Account
Current Funds $2,925,267
Projected Revenue + $0
Projected Expenses - $67,800,002
Projected Bank Account $-64,874,735
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $67,800,002
Remaining Cap Space $7,199,998