• HOCKMAN
  • Day 10Game 37
    Jets5
    Canucks4
    Boxscore 0 Likes
  • Day 14Game 53
    Jets0
    Canucks0
    Preview 0 Likes
  • Day 16Game 59
    Jets0
    Stars0
    Preview 0 Likes
  • Day 18Game 63
    Jets
    Stars
    Preview 0 Likes
  • Day 10Game 38
    Moose2
    Wolves3
    Boxscore 0 Likes
  • Day 12Game 46
    Wolves0
    Moose0
    Preview 0 Likes
  • Day 14Game 54
    Moose0
    Wolves0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Blake Wheeler
 
 
RW
 
 
34 $8,500,000 $8,500,000 UFA - - - - - - -
Jonathan Quick
 
 
 
 
G
35 $6,910,000 $6,910,000 UFA - - - - - - -
Bryan Little
C
 
 
 
 
33 $5,799,000 $5,799,000 UFA - - - - - - -
Mark Scheifele
C
 
 
 
 
28 $5,610,000 $6,140,000 B $6,140,000 $6,140,000 $6,140,000 UFA - - - -
Oscar Klefbom
 
 
 
D
 
27 $5,069,000 $5,069,000 $5,069,000 $5,069,000 UFA - - - - -
Michael Hutchinson
 
 
 
 
G
31 $4,748,000 $4,748,000 $4,748,000 $4,748,000 UFA - - - - -
Dustin Byfuglien
 
 
 
D
 
36 $4,731,000 $4,731,000 $4,731,000 $4,731,000 UFA - - - - -
Nikolaj Ehlers
 
 
RW
 
 
25 $4,175,000 $4,175,000 RFA - - - - - - -
Anton Stralman
 
 
 
D
 
34 $3,570,000 $3,570,000 $3,570,000 UFA - - - - - -
Michael Paliotta
 
 
 
D
 
28 $3,295,000 $3,295,000 $3,295,000 $3,295,000 UFA - - - - -
Ryan Callahan
 
 
RW
 
 
36 $3,021,000 $3,021,000 UFA - - - - - - -
JC Lipon
 
 
RW
 
 
27 $2,944,000 $2,944,000 $2,944,000 $2,944,000 UFA - - - - -
Jaccob Slavin
 
 
 
D
 
27 $2,612,000 $2,612,000 UFA - - - - - - -
Kyle Connor
C
 
 
 
 
24 $2,530,000 $2,530,000 $2,530,000 $2,530,000 RFA - - - - -
Alexander Burmistrov
 
LW
 
 
 
29 $2,480,000 $2,480,000 $2,480,000 $2,480,000 UFA - - - - -
Jack Glover
 
 
 
D
 
25 $2,189,000 $2,189,000 $2,189,000 $2,189,000 UFA - - - - -
Andrew MacWilliam
 
 
 
D
 
31 $2,092,000 $2,092,000 $2,092,000 $2,092,000 UFA - - - - -
Jack Roslovic
 
 
RW
 
 
24 $2,000,001 $2,000,001 $2,000,001 RFA - - - - - -
Glenn Gawdin
C
 
 
 
 
24 $1,200,001 $1,200,001 $1,200,001 RFA - - - - - -
Mike Halmo
 
LW
 
 
 
30 $1,200,001 $1,200,001 $1,200,001 UFA - - - - - -
Grayson Downing
 
LW
 
 
 
29 $1,200,001 UFA - - - - - - - -
Bonus - $3,743,600 - - - - - - - -
PRO TOTALS $72,170,004 $78,948,603 $44,188,003 $36,218,000 $6,140,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Drew Stafford
 
 
RW
 
 
35 $2,613,000 UFA - - - - - - - -
Lias Andersson
C
 
 
 
 
21 $1,800,000 $1,800,000 RFA - - - - - - -
Ryan Gropp
 
LW
 
 
 
24 $1,210,000 $1,210,000 RFA - - - - - - -
Guillaume Lepine
 
 
 
D
 
34 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Kyle Cumiskey
 
 
 
D
 
34 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Patrick Cullity
 
 
 
D
 
34 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Zach Redmond
 
 
 
D
 
32 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Michael Sgarbossa
C
 
 
 
 
28 $1,189,000 $1,189,000 $1,189,000 UFA - - - - - -
Darren Kramer
 
LW
 
 
 
29 $1,161,000 $1,161,000 $1,161,000 $1,161,000 UFA - - - - -
Scott Kosmachuk
 
 
RW
 
 
27 $1,142,000 $1,067,000 $1,067,000 $1,067,000 $1,067,000 UFA - - - -
Adam Brooks
C
 
 
 
 
24 $1,139,000 $1,139,000 $1,139,000 $1,139,000 UFA - - - - -
Mark Letestu
C
 
 
 
 
36 $1,126,000 $1,126,000 UFA - - - - - - -
Julian Melchiori
 
 
 
D
 
29 $1,099,000 $1,099,000 $1,099,000 $1,099,000 UFA - - - - -
Jussi Olkinuora
 
 
 
 
G
30 $1,091,000 $1,091,000 $1,091,000 $1,091,000 UFA - - - - -
Stu Bickel
 
 
 
D
 
34 $1,028,000 $1,028,000 $1,028,000 UFA - - - - - -
Ryan Poehling
C
 
 
 
 
21 $1,025,000 $1,025,000 $1,025,000 RFA - - - - - -
Timothy Liljegren
 
 
 
D
 
21 $1,025,000 $1,025,000 $1,025,000 RFA - - - - - -
Lucas Johansen
 
 
 
D
 
22 $1,025,000 $1,096,000 $1,096,000 $1,096,000 $1,096,000 RFA - - - -
Axel Blomqvist
 
LW
 
 
 
26 $966,000 $966,000 UFA - - - - - - -
Jiri Fronk
 
 
RW
 
 
27 $940,000 $940,000 $940,000 $940,000 UFA - - - - -
Ty Loney
 
 
RW
 
 
29 $932,000 $932,000 $932,000 $932,000 UFA - - - - -
Antoine Roussel
 
LW
 
 
 
31 $870,000 $812,000 $812,000 $812,000 $812,000 UFA - - - -
Matt Moulson
 
LW
 
 
 
37 $666,666 $666,666 UFA - - - - - - -
Jeff Schultz
 
 
 
D
 
35 $650,000 $889,000 $889,000 $889,000 $889,000 UFA - - - -
Eric Comrie
 
 
 
 
G
25 $640,000 $640,000 RFA - - - - - - -
Wade Allison
 
 
RW
 
 
22 $600,000 $600,000 RFA - - - - - - -
Otto Koivula
 
LW
 
 
 
21 $600,000 $886,000 $886,000 $886,000 $886,000 RFA - - - -
Tanner Kaspick
C
 
 
 
 
23 $600,000 $1,056,000 $1,056,000 $1,056,000 $1,056,000 UFA - - - -
Joe Vitale
C
 
 
 
 
35 $564,000 $564,000 $564,000 $564,000 UFA - - - - -
Rich Clune
 
LW
 
 
 
34 $451,000 $451,000 $451,000 UFA - - - - - -
Kaapo Kahkonen
 
 
 
 
G
24 $450,000 $450,000 RFA - - - - - - -
Andrew Crescenzi
C
 
 
 
 
28 $450,000 $1,145,000 $1,145,000 $1,145,000 $1,145,000 UFA - - - -
Nikita Pavlychev
C
 
 
 
 
24 $450,000 $1,024,000 $1,024,000 $1,024,000 $1,024,000 UFA - - - -
FARM TOTALS $32,302,666 $31,877,666 $24,419,000 $14,901,000 $7,975,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Paul Maurice 54 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 15,000  5,000  100% $180  $2,700,000
Level 2: 4000 12,000  4,000  100% $130  $1,560,000
Level 3: 2015 5,478  1,826  91% $80  $438,240
Level 4: 3000 9,000  3,000  100% $40  $360,000
Level 5: 1000 2,784  928  93% $350  $974,400
Total Attendance: 44,262  14,754 98% - $6,032,640

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 14,754 (98%)
Average Income per Game $2,010,880
Year to Date Revenue $ 6,032,640
Estimated Revenue $-6,032,640
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 $72,170,004
Estimated Season Expenses $72,170,004

Bank Account
Current Funds $22,402,447
Projected Revenue + $0
Projected Expenses - $72,170,004
Projected Bank Account $-49,767,557
 
Salary Cap
Salary Cap $2,147,483,647
Total Payroll $72,170,004
Remaining Cap Space $2,075,313,643