• 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
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 - - - - - - - -
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 - - - - - -
Jared McCann
C
LW
RW
 
 
0 $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 - - - - -
Mark Visentin
 
 
 
 
G
0 $2,100,000 $2,100,000 $2,100,000 RFA - - - - - -
Mark Katic
 
 
 
D
 
0 $2,000,000 $2,000,000 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 - -
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 - - - - - - - -
Chris VandeVelde
C
 
 
 
 
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 - - - - - -
Brett Kulak
 
 
 
D
 
0 $1,000,000 $1,000,000 RFA - - - - - - -
Duncan Siemens
 
 
 
D
 
0 $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 - - - - - - - -
Phil DeSimone
C
 
 
 
 
0 $1,000,000 RFA - - - - - - - -
Brock Boeser
 
 
RW
 
 
0 $925,000 RFA - - - - - - - -
Jordan Szwarz
 
 
RW
 
 
0 $900,000 $900,000 RFA - - - - - - -
Rasmus Rissanen
 
 
 
D
 
0 $850,000 $850,000 RFA - - - - - - -
Emile Poirier
 
LW
RW
 
 
0 $832,500 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 - - - - - -
Michael Keranen
C
LW
RW
 
 
0 $650,000 RFA - - - - - - - -
PRO TOTALS $100,290,000 $69,126,667 $44,950,000 $33,250,000 $25,750,000 $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
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
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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6600 0% $99  $0
Level 2: 5750 0% $57  $0
Level 3: 2300 0% $34  $0
Level 4: 4450 0% $24  $0
Level 5: 1900 0% $186  $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 $100,290,000
Estimated Season Expenses $100,290,000

Bank Account
Current Funds $60,034,796
Projected Revenue + $0
Projected Expenses - $100,290,000
Projected Bank Account $-40,255,204
 
Salary Cap
Salary Cap $80,000,000
Total Payroll $100,290,000
Remaining Cap Space $-20,290,000