• LNHVS

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 - - - - - - - -
Maxime Talbot
C
LW
RW
 
 
0 $2,000,000 RFA - - - - - - - -
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 - - - - - -
Alexander Salak
 
 
 
 
G
0 $1,950,000 RFA - - - - - - - -
Jim O'Brien
C
 
RW
 
 
0 $1,900,000 $1,900,000 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 - - - - -
Tyler Wotherspoon
 
 
 
D
 
0 $1,400,000 $1,400,000 $1,400,000 $1,400,000 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 - - - - - -
Yanni Gourde
C
LW
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Alexandre Grenier
 
 
RW
 
 
0 $950,000 $950,000 $950,000 $950,000 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 - - - - - - - -
Tom Gilbert
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Brendan Gaunce
C
LW
 
 
 
0 $750,000 RFA - - - - - - - -
Andrew Ebbett
C
LW
 
 
 
0 $700,000 RFA - - - - - - - -
David Moss
C
LW
RW
 
 
0 $700,000 RFA - - - - - - - -
Jujhar Khaira
C
LW
 
 
 
0 $675,000 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 - - - - - - - -
PRO TOTALS $114,731,499 $82,048,999 $57,448,999 $23,600,000 $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
FARM TOTALS $0 $0 $0 $0 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6800 0% $98  $0
Level 2: 6000 0% $56  $0
Level 3: 2400 0% $34  $0
Level 4: 4600 0% $23  $0
Level 5: 2200 0% $192  $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 $114,731,499
Estimated Season Expenses $114,731,499

Bank Account
Current Funds $69,879,978
Projected Revenue + $0
Projected Expenses - $114,731,499
Projected Bank Account $-44,851,521
 
Salary Cap
Salary Cap $80,000,000
Total Payroll $114,731,499
Remaining Cap Space $-34,731,499