• 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
Jordan Eberle
 
 
RW
 
 
0 $7,350,000 $7,350,000 $7,350,000 $7,350,000 RFA - - - - -
Jimmy Howard
 
 
 
 
G
0 $6,000,000 * $6,000,000 * $6,000,000 * RFA - - - - - -
Patrick Sharp
C
LW
RW
 
 
0 $5,277,000 $5,277,000 RFA - - - - - - -
Wayne Simmonds
 
 
RW
 
 
0 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Zack Kassian
 
LW
RW
 
 
0 $4,800,000 $4,800,000 RFA - - - - - - -
Chris Stewart
 
LW
RW
 
 
0 $4,300,000 $4,300,000 $4,300,000 RFA - - - - - -
Tomas Tatar
C
LW
RW
 
 
0 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 RFA - - - -
Colton Parayko
 
 
 
D
 
0 $4,000,000 RFA - - - - - - - -
Pavel Datsyuk
C
LW
 
 
 
0 $3,500,000 $3,500,000 RFA - - - - - - -
David Warsofsky
 
 
 
D
 
0 $3,500,000 RFA - - - - - - - -
Brett Ritchie
 
 
RW
 
 
0 $3,200,000 RFA - - - - - - - -
Matt Clark
 
 
 
D
 
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Erik Condra
 
LW
RW
 
 
0 $3,000,000 $3,000,000 RFA - - - - - - -
Chris Kreider
C
LW
 
 
 
0 $2,900,000 $2,900,000 RFA - - - - - - -
Ben Hutton
 
 
 
D
 
0 $2,800,000 RFA - - - - - - - -
Reto Berra
 
 
 
 
G
0 $2,500,000 $2,500,000 RFA - - - - - - -
Andrej Sekera
 
 
 
D
 
0 $2,100,000 RFA - - - - - - - -
Nicklas Jensen
 
LW
RW
 
 
0 $2,000,000 RFA - - - - - - - -
Cam Barker
 
 
 
D
 
0 $1,990,000 RFA - - - - - - - -
Joni Ortio
 
 
 
 
G
0 $1,800,000 RFA - - - - - - - -
Nick Petrecki
 
 
 
D
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Jordan Oesterle
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - -
Alexey Marchenko
 
 
 
D
 
0 $1,200,000 $1,200,000 $1,200,000 $1,200,000 $1,200,000 RFA - - - -
Dustin Sylvester
C
LW
 
 
 
0 $1,200,000 $1,200,000 $1,200,000 $1,200,000 RFA - - - - -
Jeremy Smith
 
 
 
 
G
0 $1,200,000 $1,200,000 $1,200,000 $1,200,000 RFA - - - - -
Landon Ferraro
C
 
RW
 
 
0 $1,200,000 $1,200,000 $1,200,000 $1,200,000 RFA - - - - -
Thomas Hickey
 
 
 
D
 
0 $1,200,000 RFA - - - - - - - -
Ryan Sproul
 
 
 
D
 
0 $1,100,000 RFA - - - - - - - -
Matt Frattin
 
LW
RW
 
 
0 $1,000,000 $1,000,000 $1,000,000 $1,000,000 RFA - - - - -
Mitch Callahan
 
 
RW
 
 
0 $1,000,000 $1,000,000 $1,000,000 $1,000,000 RFA - - - - -
Peter Budaj
 
 
 
 
G
0 $1,000,000 $1,000,000 RFA - - - - - - -
Mark Mcneill
C
 
 
 
 
0 $1,000,000 RFA - - - - - - - -
Peter Andersson
 
 
 
D
 
0 $950,000 $950,000 RFA - - - - - - -
Casey Wellman
C
 
RW
 
 
0 $950,000 RFA - - - - - - - -
Tomas Nosek
C
LW
RW
 
 
0 $832,500 RFA - - - - - - - -
Troy Stecher
 
 
 
D
 
0 $832,500 RFA - - - - - - - -
Louis Marc Aubry
C
 
 
 
 
0 $825,000 $825,000 $825,000 RFA - - - - - -
Ludviq Bystrom
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
0 $650,000 RFA - - - - - - - -
PRO TOTALS $93,057,000 $64,452,000 $38,775,000 $24,650,000 $6,700,000 $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
COACHING TOTALS $0 $0 $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% $100  $0
Level 2: 6000 0% $60  $0
Level 3: 2400 0% $35  $0
Level 4: 4600 0% $25  $0
Level 5: 2200 0% $200  $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 $93,057,000
Estimated Season Expenses $93,057,000

Bank Account
Current Funds $78,849,390
Projected Revenue + $0
Projected Expenses - $93,057,000
Projected Bank Account $-14,207,610
 
Salary Cap
Salary Cap $80,000,000
Total Payroll $93,057,000
Remaining Cap Space $-13,057,000