• NLHSA
  • Day 107Game 732
    Capitals1
    Devils2
    Boxscore 0 Likes
  • Day 107Game 805
    Comets3
    Bears1
    Boxscore 0 Likes
  • Day 109Game 819
    Bears7
    Monsters6
    Boxscore 0 Likes
  • Day 111Game 833
    Crunch1
    Bears2
    Boxscore 0 Likes
  • Day 113Game 846
    Bears4
    Devils6
    Boxscore 0 Likes
  • Day 115Game 855
    Wolfpack
    Bears
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players POS Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Kenndal McArdle
 
LW
 
 
 
34 $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
 
 
38 $5,800,000 $5,800,000 $5,800,000 UFA - - - - - -
Michael Grabner
 
LW
RW
 
 
34 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - -
Fredrik Pettersson-Wentzel
 
 
 
 
G
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Clayton Stoner
 
 
 
D
 
36 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Guillaume Latendresse
 
LW
 
 
 
34 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - -
Chris Harrington
 
 
 
D
 
39 $4,000,000 * $4,000,000 * $4,000,000 * UFA - - - - - -
Ryan Johansen
C
LW
RW
 
 
29 $3,700,000 * $3,700,000 * $3,700,000 * $3,700,000 * $3,700,000 * UFA - - - -
Kevin Marshall
 
 
 
D
 
32 $3,500,000 UFA - - - - - - - -
Nikita Gusev
 
LW
RW
 
 
29 $3,500,000 UFA - - - - - - - -
Mike Weber
 
 
 
D
 
34 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - - -
Evander Kane
 
LW
 
 
 
30 $2,650,000 UFA - - - - - - - -
Drew Bagnall
 
 
 
D
 
38 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Jack Eichel
C
 
 
 
 
25 $1,800,000 $1,800,000 $1,800,000 RFA - - - - - -
Jordan Schmaltz
 
 
 
D
 
28 $1,750,000 $1,750,000 UFA - - - - - - -
Clayton Keller
C
 
 
 
 
23 $1,500,000 RFA - - - - - - - -
Benjamin Breault
C
 
 
 
 
31 $1,234,567 * $1,234,567 * $1,234,567 * UFA - - - - - -
Riley Nash
C
 
 
 
 
33 $1,012,345 * $1,012,345 * $1,012,345 * UFA - - - - - -
Dalton Thrower
 
 
 
D
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Chris St-Jacques
C
 
 
 
 
38 $900,000 UFA - - - - - - - -
Carl Klingberg
 
LW
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Michael Blunden
 
 
RW
 
 
34 $500,001 $500,001 UFA - - - - - - -
Peter Budaj
 
 
 
 
G
39 $500,001 $500,001 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $62,346,915 $52,096,915 $49,346,913 $29,100,000 $22,100,000 $18,400,000 $15,200,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players POS Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Josh Godfrey
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Mathieu Joseph
 
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Morgan Rielly
 
 
 
D
 
27 $750,000 $750,000 $750,000 UFA - - - - - -
Erik Gustafsson
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Daniel Walcott
 
 
 
D
 
28 $700,000 $700,000 UFA - - - - - - -
John Gibson
 
 
 
 
G
28 $650,000 $650,000 UFA - - - - - - -
Chase De Leo
C
 
 
 
 
26 $625,000 $625,000 RFA - - - - - - -
Blake Kessel
 
 
 
D
 
32 $600,000 UFA - - - - - - - -
Adam Comrie
 
 
 
D
 
31 $550,000 $550,000 UFA - - - - - - -
Cody Almond
C
LW
 
 
 
32 $550,000 UFA - - - - - - - -
Andy Andreoff
C
LW
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Gage Ausmus
 
 
 
D
 
26 $500,001 $500,001 $500,001 UFA - - - - - -
Garrett Noonan
 
 
 
D
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Joel Champagne
C
 
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Andrew MacDonald
 
 
 
D
 
36 $500,001 $500,001 UFA - - - - - - -
Clarke MacArthur
 
LW
 
 
 
36 $500,001 $500,001 UFA - - - - - - -
Jamie McGinn
 
LW
 
 
 
33 $500,001 $500,001 UFA - - - - - - -
Kris Chucko
 
 
RW
 
 
35 $500,001 $500,001 UFA - - - - - - -
Martin Kariya
 
 
RW
 
 
40 $500,001 $500,001 UFA - - - - - - -
Matthew Lombardi
C
LW
 
 
 
39 $500,001 $500,001 UFA - - - - - - -
Sergei Shirokov
 
LW
RW
 
 
35 $500,001 $500,001 UFA - - - - - - -
Robbie Baillargeon
C
 
RW
D
 
26 $500,001 RFA - - - - - - - -
Blake Coleman
C
 
 
 
 
28 $500,000 UFA - - - - - - - -
Kent Simpson
 
 
 
 
G
29 $500,000 UFA - - - - - - - -
Sergei Tolchinsky
 
LW
 
 
 
26 $500,000 RFA - - - - - - - -
Will Butcher
 
 
 
D
 
26 $500,000 RFA - - - - - - - -
FARM TOTALS $15,100,012 $8,775,011 $2,750,004 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Mike Yeo 44 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 -
0 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 103,530  4,314  86% $60  $6,211,800
Level 2: 5000 103,419  4,309  86% $35  $3,619,665
Level 3: 5000 103,683  4,320  86% $20  $2,073,660
Level 4: 4000 58,047  2,419  60% $15  $870,705
Level 5: 1000 20,705  863  86% $130  $2,691,650
Total Attendance: 389,384  16,224 81% - $20,107,723

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 16,224 (81%)
Average Income per Game $837,822
Year to Date Revenue $ 20,107,723
Estimated Revenue $14,242,970
End Year Estimated Revenue $34,350,693
  Expense
Days Remaining 1
Pro Expenses Per Days $335,198
Pro Year To Date Expenses $335,198
Farm Expenses Per Days $21,829
Farm Year To Date Expenses $21,829
Pro Payroll $62,346,915
Estimated Season Expenses $62,703,942

Bank Account
Current Funds $18,264,079
Projected Revenue + $34,350,693
Projected Expenses - $62,703,942
Projected Bank Account $-10,089,170
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $62,346,915
Remaining Cap Space $12,653,085