• NLHSA
  • Day 40Game 267
    Blackhawks2
    Maple Leafs4
    Boxscore 0 Likes
  • Day 47Game 314
    Blackhawks0
    Sabres0
    Preview 0 Likes
  • Day 41Game 305
    Crunch1
    IceHogs4
    Boxscore 0 Likes
  • Day 43Game 321
    IceHogs0
    Barracuda0
    Preview 0 Likes
  • Day 45Game 339
    Bears0
    IceHogs0
    Preview 0 Likes
  • Day 46Game 351
    IceHogs0
    Reign0
    Preview 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
Vincent Lecavalier
C
 
 
 
 
41 $7,000,000 UFA - - - - - - - -
Patrick Kane
 
 
RW
 
 
33 $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * UFA -
Cody Franson
 
 
 
D
 
34 $5,500,000 $5,500,000 UFA - - - - - - -
Simon Gagne
 
LW
RW
 
 
41 $5,250,000 UFA - - - - - - - -
Andrei Vasilevski
 
 
 
 
G
27 $4,700,000 $4,700,000 RFA - - - - - - -
John Moore
 
 
 
D
 
30 $4,500,000 * $4,500,000 * $4,500,000 * UFA - - - - - -
Brent Seabrook
 
 
 
D
 
37 $2,500,000 $2,500,000 UFA - - - - - - -
Jordan Schroeder
C
 
 
 
 
31 $2,450,000 $2,450,000 UFA - - - - - - -
Ryan Hamilton
 
LW
 
 
 
36 $2,150,000 $2,150,000 UFA - - - - - - -
Yannick Weber
 
 
 
D
 
33 $2,150,000 UFA - - - - - - - -
Brendan Gallagher
 
 
RW
 
 
28 $1,900,000 UFA - - - - - - - -
Jhonas Enroth
 
 
 
 
G
33 $1,888,000 * $1,888,000 * $1,888,000 * UFA - - - - - -
Sam Bennett
C
LW
 
 
 
25 $1,800,000 RFA - - - - - - - -
Nic Petan
C
LW
 
 
 
26 $1,700,000 $1,700,000 $1,700,000 RFA - - - - - -
Sergei Kostitsyn
 
LW
 
 
 
34 $1,700,000 $1,700,000 UFA - - - - - - -
Christian Fisher
C
 
RW
 
 
24 $1,600,000 $1,600,000 $1,600,000 RFA - - - - - -
Sebastian Collberg
 
LW
RW
 
 
27 $1,500,000 RFA - - - - - - - -
Cody Ceci
 
 
 
D
 
26 $1,250,000 $1,250,000 RFA - - - - - - -
Jerome Gauthier-Leduc
 
 
 
D
 
28 $1,100,000 $1,100,000 UFA - - - - - - -
Kenny Ryan
 
 
RW
 
 
30 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Travis Dermott
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Nick Petersen
C
LW
RW
 
 
32 $900,000 UFA - - - - - - - -
Nick Ebert
 
 
 
D
 
25 $715,000 RFA - - - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $62,003,000 $39,788,000 $17,438,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $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
Dan Fritsche
C
LW
RW
 
 
36 $1,499,999 $1,499,999 UFA - - - - - - -
Jack Lafontaine
 
 
 
 
G
23 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Karl Henriksson
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - - - - - -
Mac Hollowell
 
 
 
D
 
22 $925,000 $925,000 RFA - - - - - - -
Kailer Yamamoto
 
 
RW
 
 
22 $925,000 RFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
27 $775,000 $775,000 $775,000 UFA - - - - - -
Tomas Kundratek
 
 
 
D
 
31 $700,000 $700,000 UFA - - - - - - -
Mika Zibanejad
C
 
RW
 
 
28 $680,000 $680,000 UFA - - - - - - -
John Ludvig
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - - - - - -
Blake Speers
C
 
RW
 
 
24 $650,000 RFA - - - - - - - -
Dillon Dube
C
 
 
 
 
23 $650,000 RFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
28 $630,000 UFA - - - - - - - -
Brett Ponich
 
 
 
D
 
31 $550,000 $550,000 UFA - - - - - - -
Josh Shalla
 
LW
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Philippe Paradis
C
 
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Connor Brickley
C
LW
 
 
 
29 $500,001 UFA - - - - - - - -
Martin Pospisil
C
 
 
 
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Shane Pinto
C
 
 
 
 
20 $500,000 $500,000 $500,000 RFA - - - - - -
Xavier Bernard
 
 
 
D
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Emil Bemstrom
C
LW
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Brandon Crawley
 
 
 
D
 
24 $500,000 RFA - - - - - - - -
Jordan Sambrook
 
 
 
D
 
23 $500,000 RFA - - - - - - - -
Michael Mcleod
C
 
 
 
 
23 $500,000 RFA - - - - - - - -
Nick Swaney
C
 
RW
 
 
23 $500,000 RFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
24 $500,000 RFA - - - - - - - -
FARM TOTALS $16,760,002 $10,905,001 $6,050,002 $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
Paul A. McLean 60 $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 - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 48,027  4,803  96% $24  $1,152,648
Level 2: 5000 45,380  4,538  91% $23  $1,043,740
Level 3: 5000 32,028  3,203  64% $18  $576,504
Level 4: 4000 18,812  1,881  47% $15  $282,180
Level 5: 1000 8,712  871  87% $100  $871,200
Total Attendance: 152,959  15,296 76% - $6,651,649

Balance Sheet

Income
Home Games Left 31
Average Attendance - % 15,296 (76%)
Average Income per Game $665,165
Year to Date Revenue $ 6,651,649
Estimated Revenue $20,620,112
End Year Estimated Revenue $27,271,761
  Expense
Days Remaining 1
Pro Expenses Per Days $327,973
Pro Year To Date Expenses $327,973
Farm Expenses Per Days $19,154
Farm Year To Date Expenses $19,154
Pro Payroll $62,003,000
Estimated Season Expenses $62,350,127

Bank Account
Current Funds $27,814,397
Projected Revenue + $27,271,761
Projected Expenses - $62,350,127
Projected Bank Account $-7,263,969
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $62,003,000
Remaining Cap Space $12,997,000