• LNHVS

« back

next »

  • Day 46Game 317
    Panthers3
    Kraken4
    Boxscore
  • Day 49Game 338
    Panthers0
    Capitals0
    Preview
  • Day 51Game 354
    Panthers0
    Sabres0
    Preview
  • Day 53Game 367
    Panthers0
    Blues0
    Preview
  • Day 46Game 317
    Thunderbirds6
    Firebirds1
    Boxscore
  • Day 49Game 338
    Thunderbirds0
    Bears0
    Preview
  • Day 51Game 354
    Thunderbirds0
    Americans0
    Preview
  • Day 53Game 367
    Thunderbirds0
    Rampage0
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Taylor Hall
C
LW
 
 
 
0 $6,750,000 $6,750,000 RFA - - - - - - -
James van Riemsdyk
 
LW
RW
 
 
0 $6,300,000 $6,300,000 RFA - - - - - - -
Torey Krugg
 
 
 
D
 
0 $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * $6,250,000 * RFA - - -
Cory Schneider
 
 
 
 
G
0 $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 RFA - - - - -
Cam Fowler
 
 
 
D
 
0 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - - -
Mikkel Boedker
 
LW
RW
 
 
0 $5,000,000 * $5,000,000 * $5,000,000 * $5,000,000 * $5,000,000 * $5,000,000 * RFA - - -
Boone Jenner
C
LW
 
 
 
0 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Andrew Cogliano
C
LW
RW
 
 
0 $3,500,000 RFA - - - - - - - -
Joel Chouinard
 
 
 
D
 
0 $3,000,000 RFA - - - - - - - -
Ben Hanowski
 
LW
RW
 
 
0 $2,500,000 $2,500,000 RFA - - - - - - -
Dustin Byfuglien
 
LW
RW
D
 
0 $2,500,000 $2,500,000 RFA - - - - - - -
Daniel Sedin
 
LW
 
 
 
0 $2,000,000 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 RFA - - -
Troy Stecher
 
 
 
D
 
0 $1,900,000 $1,900,000 $1,900,000 RFA - - - - - -
Drew Shore
C
 
RW
 
 
0 $1,750,000 RFA - - - - - - - -
Matthew Benning
 
 
 
D
 
0 $1,650,000 $1,650,000 $1,650,000 RFA - - - - - -
Tanner Richard
 
LW
 
 
 
0 $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 RFA - - - - - -
Zane Gothberg
 
 
 
 
G
0 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Ludviq Bystrom
 
 
 
D
 
0 $900,000 RFA - - - - - - - -
Alexandar Georgiev
 
 
 
 
G
0 $792,500 RFA - - - - - - - -
Conor Garland
 
LW
RW
 
 
0 $775,000 RFA - - - - - - - -
PRO TOTALS $74,767,500 $62,050,000 $37,750,000 $31,200,000 $13,200,000 $13,200,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Keith Aulie
 
 
 
D
 
0 $1,980,000 RFA - - - - - - - -
Joakim Ryan
 
 
 
D
 
0 $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 RFA - - - - -
Dana Tyrell
C
LW
RW
 
 
0 $1,750,000 RFA - - - - - - - -
Stephen Weiss
C
LW
RW
 
 
0 $1,750,000 RFA - - - - - - - -
Paul Ladue
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - - -
Jack Dougherty
 
 
 
D
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
John McFarland
 
 
RW
 
 
0 $1,100,000 RFA - - - - - - - -
Andrei Kostitsyn
 
LW
RW
 
 
0 $1,000,000 RFA - - - - - - - -
David Rittich
 
 
 
 
G
0 $925,000 RFA - - - - - - - -
Jake Walman
 
 
 
D
 
0 $925,000 RFA - - - - - - - -
Keith Seabrook
 
 
 
D
 
0 $900,000 RFA - - - - - - - -
Yannick Veilleux
 
LW
 
 
 
0 $800,000 $800,000 $800,000 $800,000 $800,000 RFA - - - -
Corban Knight
C
 
 
 
 
0 $800,000 $800,000 RFA - - - - - - -
Garrett Wilson
 
LW
 
 
 
0 $800,000 $800,000 RFA - - - - - - -
David Booth
 
LW
RW
 
 
0 $800,000 RFA - - - - - - - -
Nikita Triamkin
 
 
 
D
 
0 $750,000 $750,000 RFA - - - - - - -
Anthony Angello
 
 
RW
 
 
0 $725,000 $725,000 RFA - - - - - - -
Marcus Hogberg
 
 
 
 
G
0 $700,000 RFA - - - - - - - -
Nicolas Blanchard
C
LW
 
 
 
0 $650,000 $650,000 $650,000 RFA - - - - - -
Tim Wallace
C
 
RW
 
 
0 $650,000 $650,000 $650,000 RFA - - - - - -
Luke Witkowski
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Pat Dwyer
C
LW
RW
 
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $25,005,000 $11,875,000 $7,300,000 $6,000,000 $800,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Claude Julien 62 $5,000,000 - - - - - - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7200 86,129  7,177  100% $95  $8,182,255
Level 2: 6500 77,520  6,460  99% $55  $4,263,600
Level 3: 2600 31,091  2,591  100% $31  $963,821
Level 4: 4900 58,800  4,900  100% $19  $1,117,200
Level 5: 2800 33,391  2,783  99% $175  $5,843,425
Total Attendance: 286,931  23,911 100% - $26,481,392

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 23,911 (100%)
Average Income per Game $2,206,783
Year to Date Revenue $ 26,481,392
Estimated Revenue $63,996,697
End Year Estimated Revenue $90,478,089
  Expense
Days Remaining 1
Pro Expenses Per Days $424,815
Pro Year To Date Expenses $424,815
Farm Expenses Per Days $14,207
Farm Year To Date Expenses $14,207
Pro Payroll $74,767,500
Estimated Season Expenses $75,206,522

Bank Account
Current Funds $146,040,953
Projected Revenue + $90,478,089
Projected Expenses - $75,206,522
Projected Bank Account $161,312,520
 
Salary Cap
Salary Cap $88,500,000
Total Payroll $74,767,500
Remaining Cap Space $13,732,500