• LNHVS

« back

next »

  • Day 18Game 121
    Predators1
    Panthers3
    Boxscore
  • Day 21Game 138
    Predators0
    Ducks0
    Preview
  • Day 23Game 150
    Predators0
    Wild0
    Preview
  • Day 25Game 164
    Lightning0
    Predators0
    Preview
  • Day 18Game 121
    Admirals2
    Thunderbirds4
    Boxscore
  • Day 21Game 138
    Admirals0
    Gulls0
    Preview
  • Day 23Game 150
    Admirals0
    Wild0
    Preview
  • Day 25Game 164
    Crunch0
    Admirals0
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Claude Giroux
C
 
RW
 
 
0 $8,750,000 $8,750,000 $8,750,000 RFA - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
0 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 RFA - - - -
Ondrej Palat
 
LW
 
 
 
0 $6,500,000 $6,500,000 $6,500,000 RFA - - - - - -
Duncan Keith
 
 
 
D
 
0 $6,000,000 $6,000,000 RFA - - - - - - -
Mika Zibanejad
C
LW
RW
 
 
0 $5,500,000 RFA - - - - - - - -
Viktor Arvidsson
 
LW
RW
 
 
0 $5,250,000 $5,250,000 $5,250,000 $5,250,000 RFA - - - - -
Alexander Edler
 
 
 
D
 
0 $5,100,000 $5,100,000 RFA - - - - - - -
Jacob Markstrom
 
 
 
 
G
0 $5,000,000 $5,000,000 $5,000,000 RFA - - - - - -
Mike Hoffman
C
LW
RW
 
 
0 $5,000,000 $5,000,000 $5,000,000 RFA - - - - - -
Ivan Provorov
 
 
 
D
 
0 $4,000,000 $4,000,000 RFA - - - - - - -
T.J. Brennan
 
 
 
D
 
0 $3,800,000 $3,800,000 RFA - - - - - - -
Louis Domingue
 
 
 
 
G
0 $3,750,000 $3,750,000 $3,750,000 $3,750,000 RFA - - - - -
Cody Franson
 
 
 
D
 
0 $3,600,000 * $3,600,000 * $3,600,000 * RFA - - - - - -
Shane Prince
C
LW
RW
 
 
0 $2,900,000 RFA - - - - - - - -
Phillip Danault
C
LW
 
 
 
0 $2,500,000 RFA - - - - - - - -
Marko Dano
C
LW
RW
 
 
0 $2,000,000 RFA - - - - - - - -
Jim O'Brien
C
 
RW
 
 
0 $1,900,000 $1,900,000 RFA - - - - - - -
Tyler Wotherspoon
 
 
 
D
 
0 $1,400,000 $1,400,000 $1,400,000 $1,400,000 RFA - - - - -
Yanni Gourde
C
LW
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Clayton Keller
C
LW
RW
 
 
0 $925,000 RFA - - - - - - - -
Jordan Weal
C
 
RW
 
 
0 $900,000 $900,000 $900,000 $900,000 $900,000 RFA - - - -
Brendan Leipsic
 
LW
RW
 
 
0 $832,500 RFA - - - - - - - -
Stephen Johns
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Jujhar Khaira
C
LW
 
 
 
0 $675,000 RFA - - - - - - - -
PRO TOTALS $86,082,500 $68,950,000 $48,150,000 $19,300,000 $8,900,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Louis Leblanc
C
 
RW
 
 
0 $1,999,999 $1,999,999 $1,999,999 RFA - - - - - -
Alex Biega
 
 
 
D
 
0 $1,999,000 $1,999,000 $1,999,000 RFA - - - - - -
Aaron Palushaj
 
 
RW
 
 
0 $1,975,000 RFA - - - - - - - -
Alexander Salak
 
 
 
 
G
0 $1,950,000 RFA - - - - - - - -
Brett Carson
 
 
 
D
 
0 $1,900,000 RFA - - - - - - - -
Chris Butler
 
 
 
D
 
0 $1,900,000 RFA - - - - - - - -
Tyler Kennedy
C
 
RW
 
 
0 $1,800,000 RFA - - - - - - - -
Shawn Lalonde
 
 
 
D
 
0 $1,750,000 $1,750,000 $1,750,000 $1,750,000 RFA - - - - -
Matt Read
C
LW
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Stu Bickel
 
 
RW
D
 
0 $1,750,000 RFA - - - - - - - -
Joakim Andersson
C
 
 
 
 
0 $1,600,000 $1,600,000 $1,600,000 $1,600,000 RFA - - - - -
Alec Martinez
 
 
 
D
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Daniel Catenacci
C
 
 
 
 
0 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Alexandre Grenier
 
 
RW
 
 
0 $950,000 $950,000 $950,000 $950,000 RFA - - - - -
Tom Gilbert
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Aleksi Saarela
C
LW
 
 
 
0 $753,333 $753,333 RFA - - - - - - -
Brendan Gaunce
C
LW
 
 
 
0 $750,000 RFA - - - - - - - -
Paul Bitner
 
LW
 
 
 
0 $747,500 $747,500 RFA - - - - - - -
Justin Kirkland
 
LW
RW
 
 
0 $700,000 $700,000 RFA - - - - - - -
Andrew Ebbett
C
LW
 
 
 
0 $700,000 RFA - - - - - - - -
David Moss
C
LW
RW
 
 
0 $700,000 RFA - - - - - - - -
Daniel Winnik
 
LW
RW
 
 
0 $650,000 $650,000 RFA - - - - - - -
Marek Langhamer
 
 
 
 
G
0 $650,000 RFA - - - - - - - -
Robbie Russo
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $30,824,832 $15,299,832 $9,298,999 $4,300,000 $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
Ken Hitchcock 67 $5,000,000 $5,000,000 - - - - - - - -
COACHING TOTALS $5,000,000 $5,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 35,000  7,000  100% $99  $3,465,000
Level 2: 6250 31,250  6,250  100% $57  $1,781,250
Level 3: 2500 11,869  2,374  95% $35  $415,415
Level 4: 4750 22,447  4,489  95% $24  $538,728
Level 5: 2500 10,658  2,132  85% $190  $2,025,020
Total Attendance: 111,224  22,245 97% - $10,650,723

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 22,245 (97%)
Average Income per Game $2,130,145
Year to Date Revenue $ 10,650,723
Estimated Revenue $76,685,206
End Year Estimated Revenue $87,335,929
  Expense
Days Remaining 1
Pro Expenses Per Days $462,809
Pro Year To Date Expenses $462,809
Farm Expenses Per Days $16,572
Farm Year To Date Expenses $16,572
Pro Payroll $86,082,500
Estimated Season Expenses $86,561,881

Bank Account
Current Funds $55,773,286
Projected Revenue + $87,335,929
Projected Expenses - $86,561,881
Projected Bank Account $56,547,334
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $86,082,500
Remaining Cap Space $417,500