• HOCKMAN
  • Day 156Game 1039
    Predators1
    Stars2
    Boxscore 0 Likes
  • Day 156Game 1136
    Admirals5
    Barracuda3
    Boxscore 0 Likes
  • Day 158Game 1153
    Eagles2
    Admirals0
    Boxscore 0 Likes
  • Day 161Game 1169
    Admirals4
    Thunderbirds2
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Darnell Nurse
 
 
 
D
 
26 $6,494,000 RFA - - - - - - - -
Filip Forsberg
 
LW
 
 
 
27 $5,809,000 $6,799,000 $6,799,000 $6,799,000 $6,799,000 UFA - - - -
Robin Lehner
 
 
 
 
G
30 $5,800,000 $5,800,000 $5,800,000 UFA - - - - - -
Nick Foligno
 
 
RW
 
 
34 $5,689,000 $5,689,000 UFA - - - - - - -
Seth Jones
 
 
 
D
 
27 $4,907,000 $4,907,000 $4,907,000 $4,907,000 UFA - - - - -
Erik Haula
C
 
 
 
 
30 $4,500,000 $4,500,000 UFA - - - - - - -
Frans Nielsen
C
 
 
 
 
37 $4,000,000 UFA - - - - - - - -
Ryan Ellis
 
 
 
D
 
31 $3,500,000 UFA - - - - - - - -
Nico Hischier
C
 
 
 
 
22 $3,200,000 $3,200,000 RFA - - - - - - -
Yakov Trenin
C
 
 
 
 
25 $3,191,000 $3,191,000 $3,191,000 $3,191,000 UFA - - - - -
Josh Manson
 
 
 
D
 
30 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Kevin Fiala
 
LW
 
 
 
25 $3,033,000 RFA - - - - - - - -
Petter Granberg
 
 
 
D
 
29 $2,544,000 $2,544,000 $2,544,000 UFA - - - - - -
Magnus Paajarvi
 
LW
 
 
 
30 $2,500,000 $2,500,000 UFA - - - - - - -
Jonathan Diaby
 
 
 
D
 
27 $2,498,000 $2,498,000 $2,498,000 $2,498,000 UFA - - - - -
Mantas Armalis
 
 
 
 
G
29 $2,000,001 $2,000,001 UFA - - - - - - -
Luke Adam
 
 
RW
 
 
31 $2,000,001 UFA - - - - - - - -
Jimmy Vesey
 
LW
 
 
 
28 $1,824,000 $1,824,000 $1,824,000 $1,824,000 UFA - - - - -
Viktor Arvidsson
 
 
RW
 
 
28 $1,664,000 $1,664,000 $1,664,000 $1,664,000 UFA - - - - -
Nathan Noel
 
 
RW
 
 
24 $1,446,000 $1,446,000 $1,446,000 $1,446,000 UFA - - - - -
Matt Puempel
 
LW
 
 
 
28 $1,200,001 $1,200,001 $1,200,001 UFA - - - - - -
Loic Leduc
 
 
 
D
 
27 $1,200,001 $1,200,001 UFA - - - - - - -
Mark McNeill
 
 
RW
 
 
28 $1,200,001 $1,200,001 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $73,299,005 $55,262,004 $34,973,001 $22,329,000 $6,799,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Karel Vejmelka
 
 
 
 
G
25 $2,000,001 $2,000,001 RFA - - - - - - -
Martin Necas
 
 
RW
 
 
21 $1,600,000 $1,600,000 RFA - - - - - - -
Justin Kirkland
 
LW
 
 
 
25 $1,586,000 $1,586,000 RFA - - - - - - -
Travis Dermott
 
 
 
D
 
25 $1,400,000 RFA - - - - - - - -
Milan Lucic
 
LW
 
 
 
33 $1,200,001 $1,200,001 $1,200,001 UFA - - - - - -
Fredrik Claesson
 
 
 
D
 
29 $1,200,001 $1,200,001 UFA - - - - - - -
Tyler Parsons
 
 
 
 
G
23 $1,200,001 $1,200,001 RFA - - - - - - -
Andrew Campbell
 
 
 
D
 
33 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Brent Gates Jr.
C
 
 
 
 
24 $1,165,000 $1,165,000 $1,165,000 $1,165,000 UFA - - - - -
Riley Tufte
 
LW
 
 
 
23 $1,130,000 $1,130,000 $1,130,000 $1,130,000 RFA - - - - -
Brandon Carlo
 
 
 
D
 
24 $1,025,000 RFA - - - - - - - -
Sven Andrighetto
 
 
RW
 
 
28 $959,000 $959,000 UFA - - - - - - -
Chris DeSousa
C
 
 
 
 
31 $803,000 $803,000 $803,000 UFA - - - - - -
Dakota Mermis
 
 
 
D
 
28 $760,000 $760,000 UFA - - - - - - -
Tyler Steenbergen
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Brandon Whitney
 
 
 
 
G
27 $636,000 $636,000 $636,000 UFA - - - - - -
Aaron Dell
 
 
 
 
G
32 $610,000 $610,000 UFA - - - - - - -
Ben Mirageas
 
 
 
D
 
21 $600,000 $600,000 RFA - - - - - - -
Filip Hronek
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Jesper Fast
 
 
RW
 
 
30 $591,000 $591,000 $591,000 $591,000 UFA - - - - -
Michael Kostka
 
 
 
D
 
36 $550,000 UFA - - - - - - - -
Paul Postma
 
 
 
D
 
32 $550,000 UFA - - - - - - - -
Dustin Gazley
 
 
RW
 
 
33 $450,000 $450,000 UFA - - - - - - -
Anthony Richard
C
 
 
 
 
25 $450,000 RFA - - - - - - - -
Derek Hulak
 
LW
 
 
 
32 $450,000 UFA - - - - - - - -
Matt Berry
 
LW
 
 
 
29 $450,000 UFA - - - - - - - -
Trevor Parkes
 
LW
 
 
 
30 $450,000 UFA - - - - - - - -
FARM TOTALS $24,365,004 $17,690,004 $6,725,001 $2,886,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Peter Laviolette 57 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 35 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5113 159,853  4,567  89% $180  $28,773,540
Level 2: 5000 167,485  4,785  96% $100  $16,748,500
Level 3: 2000 49,584  1,417  71% $75  $3,718,800
Level 4: 4000 101,421  2,898  72% $40  $4,056,840
Level 5: 1000 32,894  940  94% $295  $9,703,730
Total Attendance: 511,237  14,607 85% - $63,001,410

Balance Sheet

Income
Home Games Left 6
Average Attendance - % 14,607 (85%)
Average Income per Game $1,800,040
Year to Date Revenue $ 63,001,410
Estimated Revenue $10,800,242
End Year Estimated Revenue $73,801,652
  Expense
Days Remaining 1
Pro Expenses Per Days $394,081
Pro Year To Date Expenses $394,081
Farm Expenses Per Days $14,948
Farm Year To Date Expenses $14,948
Pro Payroll $73,299,005
Estimated Season Expenses $73,708,034

Bank Account
Current Funds $7,893,945
Projected Revenue + $73,801,652
Projected Expenses - $73,708,034
Projected Bank Account $7,987,563
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $73,299,005
Remaining Cap Space $6,200,995