• LNHVS

« back

next »

  • Day 184Game 1252
    Flames4
    Golden Knights3
    Boxscore
  • Day 186Game 1269
    Flames0
    Oilers0
    Preview
  • Day 184Game 1252
    Heat1
    Wolves3
    Boxscore
  • Day 186Game 1269
    Heat0
    Condors0
    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
Evgeni Malkin
C
 
RW
 
 
0 $9,500,000 $9,500,000 RFA - - - - - - -
Teuvo Teravainen
C
LW
RW
 
 
0 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Connor Hellebuyck
 
 
 
 
G
0 $6,000,000 RFA - - - - - - - -
Brendan Gallagher
 
 
RW
 
 
0 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - -
Viktor Arvidsson
 
LW
RW
 
 
0 $5,250,000 $5,250,000 $5,250,000 $5,250,000 RFA - - - - -
Jonathan Huberdeau
C
LW
 
 
 
0 $5,000,000 RFA - - - - - - - -
Andre Burakovsky
 
LW
RW
 
 
0 $3,800,000 RFA - - - - - - - -
Matthew Dumba
 
 
 
D
 
0 $3,300,000 $3,300,000 RFA - - - - - - -
John Klingberg
 
 
 
D
 
0 $3,300,000 RFA - - - - - - - -
Shayne Gostisbehere
 
 
 
D
 
0 $3,300,000 RFA - - - - - - - -
Alexander Semin
 
LW
RW
 
 
0 $2,500,000 RFA - - - - - - - -
Kris Foucault
 
LW
 
 
 
0 $2,450,000 $2,450,000 RFA - - - - - - -
Ray Emery
 
 
 
 
G
0 $2,000,000 RFA - - - - - - - -
Konrad Abeltshauser
 
 
 
D
 
0 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 RFA - -
Nick Bonino
C
 
 
 
 
0 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Yanni Gourde
C
LW
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Pavel Zacha
C
LW
 
 
 
0 $864,167 RFA - - - - - - - -
Dylan Strome
C
LW
RW
 
 
0 $863,333 $863,333 RFA - - - - - - -
Anthony Deangelo
 
 
 
D
 
0 $832,500 $832,500 RFA - - - - - - -
Brandon Montour
 
 
 
D
 
0 $832,500 RFA - - - - - - - -
Josh Morrissey
 
 
 
D
 
0 $832,500 RFA - - - - - - - -
Andrew Ladd
 
LW
RW
 
 
0 $800,000 $800,000 RFA - - - - - - -
Philippe Cornet
 
LW
RW
 
 
0 $650,000 RFA - - - - - - - -
PRO TOTALS $67,525,000 $37,445,833 $19,700,000 $12,500,000 $7,250,000 $1,750,000 $1,750,000 $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
Jayson Megna
C
LW
RW
 
 
0 $1,900,000 $1,900,000 RFA - - - - - - -
Cal O'Reilly
C
LW
 
 
 
0 $1,800,000 $1,800,000 $1,800,000 RFA - - - - - -
Ben Maxwell
C
LW
 
 
 
0 $1,800,000 RFA - - - - - - - -
Erik Gustafsson
 
 
 
D
 
0 $1,800,000 RFA - - - - - - - -
Shawn Matthias
C
LW
 
 
 
0 $1,750,000 RFA - - - - - - - -
Laurent Brossoit
 
 
 
 
G
0 $1,700,000 $1,700,000 $1,700,000 $1,700,000 RFA - - - - -
Nicklas Bergfors
 
LW
RW
 
 
0 $1,600,000 $1,600,000 $1,600,000 RFA - - - - - -
Eddie Lack
 
 
 
 
G
0 $1,500,000 $1,500,000 RFA - - - - - - -
Steve Downie
 
LW
RW
 
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Cole Schneider
C
LW
RW
 
 
0 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Gilbert Brule
C
 
RW
 
 
0 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Mike Lundin
 
 
 
D
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Wojtek Wolski
 
LW
RW
 
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Antoine Vermette
C
LW
 
 
 
0 $1,300,000 RFA - - - - - - - -
Austin Czarnik
C
LW
RW
 
 
0 $1,250,000 $1,250,000 RFA - - - - - - -
Igor Ozhiganov
 
 
 
D
 
0 $925,000 $925,000 RFA - - - - - - -
Ryan O'Marra
C
 
RW
 
 
0 $900,000 $900,000 RFA - - - - - - -
Brooks Orpik
 
 
 
D
 
0 $850,000 RFA - - - - - - - -
Nikita Soshnikov
C
LW
RW
 
 
0 $800,000 $800,000 RFA - - - - - - -
Jordan Leopold
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Keaton Thompson
 
 
 
D
 
0 $795,000 RFA - - - - - - - -
Laurent Dauphin
C
LW
RW
 
 
0 $700,000 $700,000 RFA - - - - - - -
Dillon Heatherington
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Kristers Gudlevskis
 
 
 
 
G
0 $650,000 RFA - - - - - - - -
Oscar Fantenberg
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $31,220,000 $20,175,000 $7,900,000 $1,700,000 $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
Rick Tocchet 55 $4,500,000 $4,500,000 $4,500,000 - - - - - - -
COACHING TOTALS $4,500,000 $4,500,000 $4,500,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7400 291,955  7,299  99% $96  $28,027,680
Level 2: 6750 264,486  6,612  98% $52  $13,753,272
Level 3: 2700 105,476  2,637  98% $31  $3,269,756
Level 4: 5050 199,097  4,977  99% $21  $4,181,037
Level 5: 3100 110,100  2,753  89% $154  $16,955,400
Total Attendance: 971,114  24,278 97% - $87,814,688

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 24,278 (97%)
Average Income per Game $2,195,367
Year to Date Revenue $ 87,814,688
Estimated Revenue $2,195,367
End Year Estimated Revenue $90,010,055
  Expense
Days Remaining 1
Pro Expenses Per Days $363,038
Pro Year To Date Expenses $363,038
Farm Expenses Per Days $15,817
Farm Year To Date Expenses $15,817
Pro Payroll $67,525,000
Estimated Season Expenses $67,903,855

Bank Account
Current Funds $70,392,591
Projected Revenue + $90,010,055
Projected Expenses - $67,903,855
Projected Bank Account $92,498,791
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $67,525,000
Remaining Cap Space $18,975,000