• LNHVS

« back

next »

  • Day 14Game 53
    Blues1
    Avalanche6
    Boxscore
  • Day 14Game 54
    Eagles0
    Rampage0
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Patrick Kane
C
 
RW
 
 
0 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 RFA - - - -
Nicklas Backstrom
C
 
 
 
 
0 $6,700,000 $6,700,000 $6,700,000 $6,700,000 RFA - - - - -
Jordan Staal
C
 
 
 
 
0 $6,400,000 $6,400,000 $6,400,000 RFA - - - - - -
Michael Del Zotto
 
 
 
D
 
0 $6,400,000 $6,400,000 $6,400,000 RFA - - - - - -
Dylan Larkin
C
LW
RW
 
 
0 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Marcus Johansson
C
LW
RW
 
 
0 $5,500,000 $5,500,000 $5,500,000 RFA - - - - - -
John Gibson
 
 
 
 
G
0 $5,000,000 $5,000,000 RFA - - - - - - -
Vyacheslav Voinov
 
 
 
D
 
0 $4,400,000 RFA - - - - - - - -
Luke Adam
C
LW
 
 
 
0 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Philip McRae
C
LW
 
 
 
0 $3,700,000 $3,700,000 $3,700,000 RFA - - - - - -
Cody Ceci
 
 
 
D
 
0 $3,500,000 RFA - - - - - - - -
Sami Vatanen
 
 
 
D
 
0 $3,200,000 $3,200,000 RFA - - - - - - -
Henrik Sedin
C
 
 
 
 
0 $3,000,000 RFA - - - - - - - -
Patrick Holland
 
 
RW
 
 
0 $2,200,000 $2,200,000 $2,200,000 RFA - - - - - -
Josh Harding
 
 
 
 
G
0 $1,900,000 $1,900,000 RFA - - - - - - -
Nick Shore
C
 
 
 
 
0 $1,200,000 RFA - - - - - - - -
Charlie McAvoy
 
 
 
D
 
0 $916,667 $916,667 RFA - - - - - - -
Brad Thiessen
 
 
 
 
G
0 $900,000 RFA - - - - - - - -
Jonathan Drouin
C
LW
RW
 
 
0 $894,167 RFA - - - - - - - -
Ryan Hartman
C
LW
RW
 
 
0 $863,333 RFA - - - - - - - -
Michal Kempny
 
 
 
D
 
0 $700,000 $700,000 RFA - - - - - - -
Mattias Janmark
C
LW
RW
 
 
0 $700,000 RFA - - - - - - - -
Carlo Colaiacovo
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
PRO TOTALS $77,224,167 $61,116,667 $49,400,000 $15,200,000 $8,500,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
David Desharnais
C
LW
 
 
 
0 $1,500,000 RFA - - - - - - - -
Joni Pitkanen
 
 
 
D
 
0 $1,500,000 RFA - - - - - - - -
Troy Brouwer
 
LW
RW
 
 
0 $1,400,000 RFA - - - - - - - -
Mark Barberio
 
 
 
D
 
0 $1,200,000 RFA - - - - - - - -
Ryan Whitney
 
 
 
D
 
0 $1,200,000 RFA - - - - - - - -
Tyler Pitlick
C
 
RW
 
 
0 $1,200,000 RFA - - - - - - - -
Harri Sateri
 
 
 
 
G
0 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Linden Vey
 
 
RW
 
 
0 $1,000,000 $1,000,000 RFA - - - - - - -
Fedor Tyutin
 
 
 
D
 
0 $1,000,000 RFA - - - - - - - -
James Wisniewski
 
 
 
D
 
0 $1,000,000 RFA - - - - - - - -
Rich Peverley
C
 
RW
 
 
0 $1,000,000 RFA - - - - - - - -
Daniel ORegan
C
LW
 
 
 
0 $875,125 $875,125 RFA - - - - - - -
Chris Campoli
 
 
 
D
 
0 $875,000 RFA - - - - - - - -
Alexander Frolov
 
LW
RW
 
 
0 $800,000 RFA - - - - - - - -
Jarret Stoll
C
 
RW
 
 
0 $800,000 RFA - - - - - - - -
Mike Fisher
C
 
 
 
 
0 $800,000 RFA - - - - - - - -
Remi Elie
 
LW
 
 
 
0 $735,000 $735,000 RFA - - - - - - -
Cristoval Nieves
C
LW
 
 
 
0 $708,750 $708,750 RFA - - - - - - -
Tim Brent
C
 
 
 
 
0 $700,000 RFA - - - - - - - -
Tim Wallace
C
 
RW
 
 
0 $700,000 RFA - - - - - - - -
Oscar Dansk
 
 
 
 
G
0 $675,000 $675,000 RFA - - - - - - -
Adam Tambelinni
C
LW
 
 
 
0 $650,000 $650,000 RFA - - - - - - -
Daniel Walcott
 
LW
 
D
 
0 $650,000 RFA - - - - - - - -
Joe Finley
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Mike Moore
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Nick Crawford
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Steve Bernier
 
 
RW
 
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $24,568,875 $5,643,875 $1,000,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Ken Hitchcock 66 $4,000,000 $4,000,000 - - - - - - - -
COACHING TOTALS $4,000,000 $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7200 28,800  7,200  100% $90  $2,592,000
Level 2: 6500 26,000  6,500  100% $48  $1,248,000
Level 3: 2600 10,400  2,600  100% $24  $249,600
Level 4: 4900 19,600  4,900  100% $19  $372,400
Level 5: 2800 10,921  2,730  98% $120  $1,310,520
Total Attendance: 95,721  23,930 100% - $7,504,276

Balance Sheet

Income
Home Games Left -4
Average Attendance - % 23,930 (100%)
Average Income per Game $1,876,069
Year to Date Revenue $ 7,504,276
Estimated Revenue $-7,504,276
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 $77,224,167
Estimated Season Expenses $77,224,167

Bank Account
Current Funds $55,730,829
Projected Revenue + $0
Projected Expenses - $77,224,167
Projected Bank Account $-21,493,338
 
Salary Cap
Salary Cap $80,000,000
Total Payroll $77,224,167
Remaining Cap Space $2,775,833