• LNHVS

« back

next »

  • Day 46Game 301
    Coyotes1
    Flames3
    Boxscore
  • Day 48Game 317
    Coyotes0
    Kings0
    Preview
  • Day 51Game 343
    Coyotes0
    Maple Leafs0
    Preview
  • Day 53Game 350
    Kings0
    Coyotes0
    Preview
  • Day 54Game 364
    Coyotes
    Oilers
    Preview
  • Day 46Game 301
    Roadrunners2
    Heat5
    Boxscore
  • Day 48Game 317
    Roadrunners0
    Reign0
    Preview
  • Day 51Game 343
    Roadrunners0
    Marlies0
    Preview
  • Day 53Game 350
    Reign0
    Roadrunners0
    Preview
  • Day 54Game 364
    Roadrunners
    Condors
    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
Shea Weber
 
 
 
D
 
0 $8,250,000 RFA - - - - - - - -
Brayden Schenn
C
LW
RW
 
 
0 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 RFA - - -
Ilya Kovalchuk
 
LW
RW
 
 
0 $6,666,667 $6,666,667 RFA - - - - - - -
Petr Mzazek
 
 
 
 
G
0 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 RFA - - -
Cam Fowler
 
 
 
D
 
0 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - -
Dougie Hamilton
 
 
 
D
 
0 $5,400,000 RFA - - - - - - - -
Viktor Arvidsson
 
LW
RW
 
 
0 $5,250,000 $5,250,000 $5,250,000 $5,250,000 RFA - - - - -
Travis Hamonic
 
 
 
D
 
0 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Alexander Wennberg
C
 
 
 
 
0 $4,000,000 RFA - - - - - - - -
Jarred Tinordi
 
 
 
D
 
0 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 RFA - - - -
Connor Carrick
 
 
 
D
 
0 $3,500,000 RFA - - - - - - - -
Artturi Lehkonen
 
LW
RW
 
 
0 $2,750,000 $2,750,000 $2,750,000 RFA - - - - - -
Cody Eakin
C
LW
 
 
 
0 $2,500,000 $2,500,000 $2,500,000 $2,500,000 RFA - - - - -
Alexander Semin
 
LW
RW
 
 
0 $2,500,000 RFA - - - - - - - -
Mark Visentin
 
 
 
 
G
0 $2,100,000 $2,100,000 $2,100,000 RFA - - - - - -
Tom Wilson
 
LW
RW
 
 
0 $1,760,000 $1,760,000 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 - -
Andrei Loktionov
C
LW
 
 
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - -
Duncan Siemens
 
 
 
D
 
0 $1,000,000 $1,000,000 RFA - - - - - - -
Elias Pettersson
C
LW
 
 
 
0 $925,000 $925,000 RFA - - - - - - -
Nolan Patrick
C
 
RW
 
 
0 $925,000 $925,000 RFA - - - - - - -
Brock Boeser
 
 
RW
 
 
0 $925,000 RFA - - - - - - - -
Austin Wagner
 
LW
RW
 
 
0 $759,167 $759,167 RFA - - - - - - -
PRO TOTALS $80,210,834 $55,635,834 $43,600,000 $38,750,000 $26,000,000 $20,750,000 $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
Chad Johnson
 
 
 
 
G
0 $1,800,000 RFA - - - - - - - -
Colton Gillies
C
LW
RW
 
 
0 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Alex Tanguay
 
LW
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Joonas Kemppainen
C
LW
RW
 
 
0 $1,750,000 $1,750,000 RFA - - - - - - -
Shawn Matthias
C
LW
 
 
 
0 $1,750,000 RFA - - - - - - - -
Steve Downie
 
LW
RW
 
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Mark Barberio
 
 
 
D
 
0 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 RFA - - - -
Matt Taormina
 
 
 
D
 
0 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Justin Braun
 
 
 
D
 
0 $1,250,000 $1,250,000 RFA - - - - - - -
Cedrick Desjardins
 
 
 
 
G
0 $1,250,000 RFA - - - - - - - -
Mac Bennett
 
 
 
D
 
0 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Chris Brown
C
LW
RW
 
 
0 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Theodor Bluger
C
 
 
 
 
0 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Scott Kosmachuk
 
 
RW
 
 
0 $1,000,000 $1,000,000 RFA - - - - - - -
Maxim Lapierre
C
 
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Tage Thompson
C
 
RW
 
 
0 $925,000 $925,000 RFA - - - - - - -
Gabriel Carlsson
 
 
 
D
 
0 $894,166 $894,166 RFA - - - - - - -
Rasmus Rissanen
 
 
 
D
 
0 $850,000 $850,000 RFA - - - - - - -
Emile Poirier
 
LW
RW
 
 
0 $832,500 RFA - - - - - - - -
Jon Gillies
 
 
 
 
G
0 $750,000 $750,000 RFA - - - - - - -
Antti Suomela
C
 
 
 
 
0 $700,000 $700,000 RFA - - - - - - -
Rourke Chartier
C
 
 
 
 
0 $700,000 $700,000 RFA - - - - - - -
Nicolas Aube Kubel
 
 
RW
 
 
0 $680,833 RFA - - - - - - - -
Radel Fazleev
C
LW
 
 
 
0 $675,000 RFA - - - - - - - -
Linus Arnesson
 
 
 
D
 
0 $650,000 $650,000 $650,000 RFA - - - - - -
Drew Olson
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $28,807,499 $20,169,166 $8,100,000 $1,250,000 $1,250,000 $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
Gerard Gallant 56 $3,000,000 $3,000,000 - - - - - - - -
COACHING TOTALS $3,000,000 $3,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 61,554  6,839  98% $99  $6,093,846
Level 2: 6250 53,080  5,898  94% $57  $3,025,560
Level 3: 2500 22,023  2,447  98% $34  $748,782
Level 4: 4750 41,916  4,657  98% $22  $922,152
Level 5: 2500 19,951  2,217  89% $184  $3,670,984
Total Attendance: 198,524  22,058 96% - $18,847,224

Balance Sheet

Income
Home Games Left 32
Average Attendance - % 22,058 (96%)
Average Income per Game $2,094,136
Year to Date Revenue $ 18,847,224
Estimated Revenue $67,012,352
End Year Estimated Revenue $85,859,576
  Expense
Days Remaining 1
Pro Expenses Per Days $431,241
Pro Year To Date Expenses $431,241
Farm Expenses Per Days $15,488
Farm Year To Date Expenses $15,488
Pro Payroll $80,210,834
Estimated Season Expenses $80,657,563

Bank Account
Current Funds $29,725,536
Projected Revenue + $85,859,576
Projected Expenses - $80,657,563
Projected Bank Account $34,927,549
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $80,210,834
Remaining Cap Space $6,289,166