• LNHVS

« back

next »

  • Day 109Game 749
    Red Wings7
    Panthers3
    Boxscore
  • Day 111Game 759
    Avalanche6
    Red Wings3
    Boxscore
  • Day 113Game 767
    Wild2
    Red Wings1
    Boxscore
  • Day 109Game 749
    Griffins2
    Thunderbirds5
    Boxscore
  • Day 111Game 759
    Eagles3
    Griffins7
    Boxscore
  • Day 113Game 767
    Wild2
    Griffins4
    Boxscore

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 - - - - - - -
Zack Kassian
 
LW
RW
 
 
0 $4,800,000 $4,800,000 RFA - - - - - - -
Jonathan Audy-Marchessault
 
LW
RW
 
 
0 $4,750,000 $4,750,000 $4,750,000 $4,750,000 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 - - - -
Jon Merril
 
 
 
D
 
0 $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 - - - - - - - -
Nicklas Jensen
 
LW
RW
 
 
0 $2,000,000 RFA - - - - - - - -
Joni Ortio
 
 
 
 
G
0 $1,800,000 RFA - - - - - - - -
Colin Smith
C
 
RW
 
 
0 $1,500,000 RFA - - - - - - - -
Joonas Donskoi
 
LW
RW
 
 
0 $1,270,000 RFA - - - - - - - -
Thomas Hickey
 
 
 
D
 
0 $1,200,000 RFA - - - - - - - -
Ryan Sproul
 
 
 
D
 
0 $1,100,000 RFA - - - - - - - -
Brendan Lemieux
 
LW
RW
 
 
0 $925,000 $925,000 RFA - - - - - - -
Matt Grzelcyk
 
 
 
D
 
0 $832,500 RFA - - - - - - - -
Troy Stecher
 
 
 
D
 
0 $832,500 RFA - - - - - - - -
PRO TOTALS $77,837,000 $53,802,000 $29,400,000 $16,100,000 $4,000,000 $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
Cam Barker
 
 
 
D
 
0 $1,990,000 RFA - - - - - - - -
Nick Petrecki
 
 
 
D
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Jan Kovar
C
 
 
 
 
0 $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 - - - - -
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 - - - - -
Madison Bowey
 
 
 
D
 
0 $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 - - - - - - - -
Tyler Motte
C
LW
RW
 
 
0 $975,000 $975,000 RFA - - - - - - -
Peter Andersson
 
 
 
D
 
0 $950,000 $950,000 RFA - - - - - - -
Casey Wellman
C
 
RW
 
 
0 $950,000 RFA - - - - - - - -
Tyson Jost
C
LW
RW
 
 
0 $885,833 $885,833 RFA - - - - - - -
Tomas Nosek
C
LW
RW
 
 
0 $832,500 RFA - - - - - - - -
Louis Marc Aubry
C
 
 
 
 
0 $825,000 $825,000 $825,000 RFA - - - - - -
Tobias Lindberg
 
LW
RW
 
 
0 $735,000 $735,000 RFA - - - - - - -
Max Lajoie
 
 
 
D
 
0 $710,000 $710,000 RFA - - - - - - -
Roland Mckeown
 
 
 
D
 
0 $700,000 $700,000 RFA - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $23,253,333 $17,830,833 $7,625,000 $6,800,000 $1,200,000 $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
Mike Babcock 56 $7,000,000 $7,000,000 $7,000,000 - - - - - - -
COACHING TOTALS $7,000,000 $7,000,000 $7,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 162,960  6,268  90% $100  $16,296,000
Level 2: 6250 140,577  5,407  87% $60  $8,434,620
Level 3: 2500 58,314  2,243  90% $35  $2,040,990
Level 4: 4750 104,744  4,029  85% $25  $2,618,600
Level 5: 2500 52,572  2,022  81% $200  $10,514,400
Total Attendance: 519,167  19,968 87% - $51,875,993

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 19,968 (87%)
Average Income per Game $1,995,231
Year to Date Revenue $ 51,875,993
Estimated Revenue $29,928,458
End Year Estimated Revenue $81,804,451
  Expense
Days Remaining 1
Pro Expenses Per Days $407,726
Pro Year To Date Expenses $407,726
Farm Expenses Per Days $12,502
Farm Year To Date Expenses $12,502
Pro Payroll $75,837,000
Estimated Season Expenses $76,257,228

Bank Account
Current Funds $63,771,143
Projected Revenue + $81,804,451
Projected Expenses - $76,257,228
Projected Bank Account $69,318,366
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $75,837,000
Remaining Cap Space $10,663,000