• NLHSA
  • Day 7Game 25
    Flyers1
    Senators2
    Boxscore 0 Likes
  • Day 11Game 41
    Flyers0
    Senators0
    Preview 0 Likes
  • Day 7Game 25
    Phantoms2
    Tigers5
    Boxscore 0 Likes
  • Day 9Game 33
    Tigers4
    Phantoms2
    Boxscore 0 Likes
  • Day 11Game 41
    Phantoms0
    Tigers0
    Preview 0 Likes
  • Day 13Game 49
    Tigers0
    Phantoms0
    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
Ilya Kovalchuk
 
LW
 
 
 
36 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Ryan Getzlaf
C
 
 
 
 
34 $6,700,000 $6,700,000 $6,700,000 $6,700,000 $6,700,000 $6,700,000 UFA - - -
Jason Pominville
 
 
RW
 
 
36 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - - - -
Nathan Horton
 
 
RW
 
 
34 $6,200,000 $6,200,000 $6,200,000 $6,200,000 $6,200,000 $6,200,000 UFA - - -
Dustin Brown
 
LW
RW
 
 
34 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Kevin Bieksa
 
 
 
D
 
38 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Anders Nilsson
 
 
 
 
G
30 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - - - -
Tom Preissing
 
 
 
D
 
40 $4,850,000 UFA - - - - - - - -
Mike Richards
C
LW
 
 
 
34 $4,333,333 $4,333,333 $4,333,333 UFA - - - - - -
Andrew Cogliano
C
LW
RW
 
 
32 $3,800,000 * $3,800,000 * $3,800,000 * $3,800,000 * $3,800,000 * $3,800,000 * $3,800,000 * $3,800,000 * UFA -
Dougie Hamilton
 
 
 
D
 
26 $2,800,000 $2,800,000 RFA - - - - - - -
Travis Hamonic
 
 
 
D
 
29 $2,750,000 * $2,750,000 * $2,750,000 * UFA - - - - - -
Mike Brown
 
LW
RW
 
 
34 $2,200,000 UFA - - - - - - - -
Sean Couturier
C
 
 
 
 
25 $1,800,000 RFA - - - - - - - -
Joe Colborne
C
LW
RW
 
 
28 $1,500,000 UFA - - - - - - - -
Ty Wishart
 
 
 
D
 
29 $1,300,000 UFA - - - - - - - -
Michal Neuvirth
 
 
 
 
G
30 $800,000 $800,000 UFA - - - - - - -
Cam Barker
 
 
 
D
 
34 $775,000 $775,000 UFA - - - - - - -
Kyle Beach
 
LW
 
 
 
29 $625,000 $625,000 $625,000 UFA - - - - - -
Colin Wilson
C
LW
RW
 
 
30 $550,000 $550,000 UFA - - - - - - -
Bonus $3,000,000 - - - - - - - - -
PRO TOTALS $73,933,333 $59,283,333 $54,358,333 $41,400,000 $16,700,000 $16,700,000 $3,800,000 $3,800,000 $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
Fredrik Johansson
C
 
 
 
 
35 $1,530,000 $1,530,000 UFA - - - - - - -
Adam Berkhoel
 
 
 
 
G
38 $950,000 UFA - - - - - - - -
Mike Santorelli
 
 
RW
 
 
33 $950,000 UFA - - - - - - - -
Aleksi Heponiemi
C
 
 
 
 
20 $925,000 $925,000 RFA - - - - - - -
Henri Jokiharju
 
 
 
D
 
20 $925,000 $925,000 RFA - - - - - - -
Jan Drozg
 
LW
RW
 
 
20 $925,000 $925,000 RFA - - - - - - -
Josh Brook
 
 
 
D
 
20 $925,000 $925,000 RFA - - - - - - -
Lawson Crouse
 
LW
 
 
 
23 $800,000 $800,000 $800,000 RFA - - - - - -
Jesper Lindgren
 
 
 
D
 
23 $750,000 $750,000 RFA - - - - - - -
Kasper Bjorkqvist
 
LW
RW
 
 
22 $750,000 $750,000 RFA - - - - - - -
Jonathan Davidsson
 
 
RW
 
 
22 $650,000 $650,000 RFA - - - - - - -
Peter Cehlarik
 
LW
RW
 
 
24 $650,000 $650,000 RFA - - - - - - -
Rudolf Balcers
 
LW
 
 
 
22 $650,000 $650,000 RFA - - - - - - -
Timothy Lijegren
 
 
 
D
 
20 $650,000 $650,000 RFA - - - - - - -
Andrew Neilsen
 
 
 
D
 
22 $650,000 RFA - - - - - - - -
Max Jones
 
LW
 
 
 
21 $650,000 RFA - - - - - - - -
Patrik Laine
 
LW
RW
 
 
21 $650,000 RFA - - - - - - - -
Jaedon Descheneau
C
 
RW
 
 
25 $645,000 RFA - - - - - - - -
Matthew Hackett
 
 
 
 
G
28 $645,000 UFA - - - - - - - -
Matt Finn
 
 
 
D
 
25 $600,000 RFA - - - - - - - -
Caleb Jones
 
 
 
D
 
22 $500,000 $500,000 RFA - - - - - - -
Jacob Moverare
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Andrew Peeke
 
 
 
D
 
21 $500,000 RFA - - - - - - - -
Maxwell Reinhart
C
LW
 
 
 
27 $500,000 RFA - - - - - - - -
FARM TOTALS $17,870,000 $11,130,000 $800,000 $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
Jacques Lemaire 69 $1,000,000 $1,000,000 - - - - - - - -
0 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 9,519  4,760  95% $50  $475,950
Level 2: 5000 9,523  4,762  95% $35  $333,305
Level 3: 5000 9,756  4,878  98% $15  $146,340
Level 4: 4000 7,533  3,767  94% $10  $75,330
Level 5: 1000 1,947  974  97% $120  $233,640
Total Attendance: 38,278  19,139 96% - $1,517,478

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 19,139 (96%)
Average Income per Game $758,739
Year to Date Revenue $ 1,517,478
Estimated Revenue $-1,517,478
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 $73,933,333
Estimated Season Expenses $73,933,333

Bank Account
Current Funds $-22,967,878
Projected Revenue + $0
Projected Expenses - $73,933,333
Projected Bank Account $-96,901,211
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $73,933,333
Remaining Cap Space $1,066,667