• NLHSA
  • Day 1Game 2
    Wolfpack5
    Marlies1
    Boxscore 0 Likes
  • Day 3Game 10
    Wolfpack3
    Marlies4
    Boxscore 0 Likes
  • Day 5Game 18
    Marlies2
    Wolfpack4
    Boxscore 0 Likes
  • Day 7Game 26
    Marlies3
    Wolfpack1
    Boxscore 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
John Tavares
C
 
 
 
 
29 $7,000,000 * $7,000,000 * $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - -
Claude Giroux
C
LW
RW
 
 
31 $7,000,000 UFA - - - - - - - -
Henrik Lundqvist
 
 
 
 
G
37 $6,600,000 $6,600,000 $6,600,000 $6,600,000 UFA - - - - -
Paul Stastny
C
 
 
 
 
33 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - -
Karl Alzner
 
 
 
D
 
31 $4,000,000 $4,250,000 $4,500,000 UFA - - - - - -
Brett Skinner
 
 
 
D
 
35 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - -
Kevin Roy
C
 
 
 
 
25 $3,400,000 $3,400,000 $3,400,000 RFA - - - - - -
Esa Lindell
 
 
 
D
 
24 $3,000,000 $3,000,000 RFA - - - - - - -
David Musil
 
 
 
D
 
25 $2,750,000 RFA - - - - - - - -
Matt Stajan
C
 
 
 
 
35 $2,650,000 * $2,650,000 * $2,650,000 * UFA - - - - - -
Alexander Steen
C
LW
RW
 
 
35 $2,500,000 * $2,500,000 * $2,500,000 * UFA - - - - - -
Dan DaSilva
C
 
RW
 
 
34 $2,401,000 UFA - - - - - - - -
Hampus Melen
C
LW
RW
 
 
24 $2,400,000 RFA - - - - - - - -
Joshua Bailey
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Angelo Esposito
C
 
 
 
 
30 $850,000 $850,000 UFA - - - - - - -
Nico Sacchetti
C
 
 
 
 
30 $650,000 UFA - - - - - - - -
Alex Stalock
 
 
 
 
G
33 $550,000 * $550,000 * $550,000 * UFA - - - - - -
Derek Joslin
 
 
 
D
 
32 $510,000 * $510,000 * $510,000 * UFA - - - - - -
Nick Bonino
C
 
 
 
 
30 $505,000 * $505,000 * $505,000 * UFA - - - - - -
Mike Van Ryn
 
 
 
D
 
40 $500,001 * UFA - - - - - - - -
Bonus $11,750,000 - - - - - - - - -
PRO TOTALS $70,316,001 $42,115,000 $38,515,000 $23,900,000 $17,300,000 $0 $0 $0 $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
Brett Sterling
 
LW
 
 
 
35 $4,500,000 $4,500,000 $4,500,000 $4,750,000 UFA - - - - -
Tomas Kudelka
 
 
 
D
 
32 $2,000,000 UFA - - - - - - - -
Trent Hunter
 
 
RW
 
 
39 $1,800,000 $1,800,000 UFA - - - - - - -
Alexander Nedeljkovic
 
 
 
 
G
23 $1,500,000 $1,500,000 RFA - - - - - - -
Matt Kinch
 
 
 
D
 
39 $1,499,999 $1,499,999 UFA - - - - - - -
Oliver Setzinger
C
LW
 
 
 
36 $1,499,999 $1,499,999 UFA - - - - - - -
Dennis Cholowski
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Auston Matthews
C
 
 
 
 
21 $925,000 RFA - - - - - - - -
Charlie McAvoy
 
 
 
D
 
21 $925,000 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
21 $925,000 RFA - - - - - - - -
Kyle Connor
C
LW
 
 
 
22 $925,000 RFA - - - - - - - -
Lucas Johansen
 
 
 
D
 
21 $925,000 RFA - - - - - - - -
Vitaly Abramov
 
 
RW
 
 
21 $925,000 RFA - - - - - - - -
Alec Regula
 
 
 
D
 
19 $650,000 $650,000 $650,000 RFA - - - - - -
Charlie Lindgren
 
 
 
 
G
25 $650,000 $650,000 $650,000 RFA - - - - - -
Scott Laughton
C
 
 
 
 
25 $650,000 $650,000 RFA - - - - - - -
Justin Taylor
C
 
 
 
 
30 $550,000 $550,000 $550,000 UFA - - - - - -
Taylor Pyatt
 
LW
RW
 
 
38 $550,000 $550,000 $550,000 UFA - - - - - -
Stefan Legein
 
 
RW
 
 
30 $510,000 $510,000 $510,000 UFA - - - - - -
Charles Linglet
 
LW
 
 
 
37 $505,000 $505,000 $505,000 UFA - - - - - -
Christopher Didomenico
C
 
 
 
 
30 $505,000 $505,000 $505,000 UFA - - - - - -
Daniel Girardi
 
 
 
D
 
35 $500,001 UFA - - - - - - - -
David McIntyre
C
 
 
 
 
32 $500,001 UFA - - - - - - - -
Michal Sersen
 
 
 
D
 
33 $500,000 $500,000 UFA - - - - - - -
Patrick Bartschi
 
 
RW
 
 
35 $500,000 $500,000 UFA - - - - - - -
Nikolai Lemtyugov
 
LW
 
 
 
33 $500,000 UFA - - - - - - - -
FARM TOTALS $26,345,000 $17,294,998 $9,345,000 $4,750,000 $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
John Hynes 39 $1,000,000 - - - - - - - - -
0 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 0% $60  $0
Level 2: 5000 0% $35  $0
Level 3: 5000 0% $20  $0
Level 4: 4000 0% $10  $0
Level 5: 1000 0% $110  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
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 $70,316,001
Estimated Season Expenses $70,316,001

Bank Account
Current Funds $-6,532,537
Projected Revenue + $0
Projected Expenses - $70,316,001
Projected Bank Account $-76,848,538
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $70,316,001
Remaining Cap Space $4,683,999