• LNHVS

« back

next »

  • Day 32Game 209
    Panthers4
    Red Wings3
    Boxscore
  • Day 37Game 238
    Panthers0
    Capitals0
    Preview
  • Day 39Game 252
    Islanders0
    Panthers0
    Preview
  • Day 40Game 263
    Rangers
    Panthers
    Preview
  • Day 32Game 209
    Thunderbirds4
    Griffins3
    Boxscore
  • Day 37Game 238
    Thunderbirds0
    Bears0
    Preview
  • Day 39Game 252
    Tigers0
    Thunderbirds0
    Preview
  • Day 40Game 263
    Pack
    Thunderbirds
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Taylor Hall
C
LW
 
 
 
0 $6,750,000 $6,750,000 $6,750,000 RFA - - - - - -
Jordan Staal
C
 
 
 
 
0 $6,400,000 RFA - - - - - - - -
Torey Krugg
 
 
 
D
 
0 $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * RFA - -
Brandon Pirri
C
LW
RW
 
 
0 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - -
Tuukka Rask
 
 
 
 
G
0 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - - -
Cam Fowler
 
 
 
D
 
0 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - -
Patrick Sharp
C
LW
RW
 
 
0 $5,277,000 RFA - - - - - - - -
Mikkel Boedker
 
LW
RW
 
 
0 $3,900,000 RFA - - - - - - - -
Andrew Cogliano
C
LW
RW
 
 
0 $3,500,000 $3,500,000 RFA - - - - - - -
Joel Chouinard
 
 
 
D
 
0 $3,000,000 $3,000,000 RFA - - - - - - -
Alex Petrovic
 
 
 
D
 
0 $3,000,000 RFA - - - - - - - -
William Karlsson
C
 
 
 
 
0 $2,500,000 $2,500,000 $2,500,000 $2,500,000 RFA - - - - -
Ben Hanowski
 
LW
RW
 
 
0 $2,500,000 $2,500,000 $2,500,000 RFA - - - - - -
Kris Foucault
 
LW
 
 
 
0 $2,450,000 RFA - - - - - - - -
Zach Hyman
C
LW
RW
 
 
0 $1,950,000 $1,950,000 $1,950,000 $1,950,000 $1,950,000 $1,950,000 $1,950,000 RFA - -
Trevor Van Ryemsdyk
 
 
 
D
 
0 $1,750,000 $1,750,000 $1,750,000 $1,750,000 RFA - - - - -
Drew Shore
C
 
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Tanner Richard
 
LW
 
 
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - -
Matthew Benning
 
 
 
D
 
0 $1,500,000 RFA - - - - - - - -
Troy Stecher
 
 
 
D
 
0 $1,500,000 RFA - - - - - - - -
David Rittich
 
 
 
 
G
0 $925,000 $925,000 RFA - - - - - - -
Conor Garland
 
LW
RW
 
 
0 $775,000 $775,000 RFA - - - - - - -
Zane Mcintyre
 
 
 
 
G
0 $700,000 RFA - - - - - - - -
PRO TOTALS $75,377,000 $50,650,000 $40,700,000 $31,450,000 $21,200,000 $8,200,000 $8,200,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Keith Aulie
 
 
 
D
 
0 $1,980,000 $1,980,000 RFA - - - - - - -
Joakim Ryan
 
 
 
D
 
0 $1,950,000 $1,950,000 $1,950,000 $1,950,000 $1,950,000 RFA - - - -
Connor Brickley
 
LW
 
 
 
0 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 RFA - - - -
Dana Tyrell
C
LW
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Stephen Weiss
C
LW
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Paul Ladue
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - -
Liro Pakarinen
 
LW
RW
 
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - - -
John McFarland
 
 
RW
 
 
0 $1,100,000 $1,100,000 RFA - - - - - - -
Andrei Kostitsyn
 
LW
RW
 
 
0 $1,000,000 $1,000,000 RFA - - - - - - -
Brendan Shinnimin
C
 
 
 
 
0 $1,000,000 RFA - - - - - - - -
Shawn Szydlowski
C
LW
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Jake Walman
 
 
 
D
 
0 $925,000 $925,000 RFA - - - - - - -
Keith Seabrook
 
 
 
D
 
0 $900,000 $900,000 RFA - - - - - - -
Yannick Veilleux
 
LW
 
 
 
0 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 RFA - - -
Corban Knight
C
 
 
 
 
0 $800,000 $800,000 $800,000 RFA - - - - - -
Garrett Wilson
 
LW
 
 
 
0 $800,000 $800,000 $800,000 RFA - - - - - -
David Booth
 
LW
RW
 
 
0 $800,000 $800,000 RFA - - - - - - -
Ludviq Bystrom
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Alexandar Georgiev
 
 
 
 
G
0 $792,500 $792,500 RFA - - - - - - -
Brendan Woods
C
 
 
 
 
0 $750,000 RFA - - - - - - - -
Tanner Kero
C
 
 
 
 
0 $737,500 RFA - - - - - - - -
Marcus Hogberg
 
 
 
 
G
0 $700,000 $700,000 RFA - - - - - - -
Luke Witkowski
 
 
 
D
 
0 $650,000 $650,000 RFA - - - - - - -
Jack Dougherty
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $26,385,000 $21,447,500 $9,100,000 $7,500,000 $6,000,000 $800,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Claude Julien 60 $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: 7200 35,995  7,199  100% $95  $3,419,525
Level 2: 6500 32,287  6,457  99% $55  $1,775,785
Level 3: 2600 13,000  2,600  100% $31  $403,000
Level 4: 4900 24,500  4,900  100% $19  $465,500
Level 5: 2800 13,920  2,784  99% $175  $2,436,000
Total Attendance: 119,702  23,940 100% - $11,049,754

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 23,940 (100%)
Average Income per Game $2,209,951
Year to Date Revenue $ 11,049,754
Estimated Revenue $79,558,229
End Year Estimated Revenue $90,607,983
  Expense
Days Remaining 1
Pro Expenses Per Days $405,253
Pro Year To Date Expenses $405,253
Farm Expenses Per Days $14,185
Farm Year To Date Expenses $14,185
Pro Payroll $75,377,000
Estimated Season Expenses $75,796,438

Bank Account
Current Funds $114,523,423
Projected Revenue + $90,607,983
Projected Expenses - $75,796,438
Projected Bank Account $129,334,968
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,377,000
Remaining Cap Space $12,623,000