• Depuis 2008

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
John Carlson
 
 
 
D
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 RFA - -
Ryan O'Reilly
C
 
 
 
 
28 $7,500,000 $7,500,000 $7,500,000 $7,500,000 RFA - - - - -
Kris Letang
 
 
 
D
 
32 $7,250,000 $7,250,000 $7,250,000 RFA - - - - - -
Kevin Hayes
C
 
 
 
 
27 $7,142,857 $7,142,857 $7,142,857 $7,142,857 $7,142,857 $7,142,857 $7,142,857 RFA - -
T.J. Oshie
 
LW
RW
 
 
32 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 RFA - - -
Jason Zucker
 
LW
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - - -
Alexander Wennberg
 
LW
RW
 
 
24 $4,900,000 $4,900,000 $4,900,000 $4,900,000 RFA - - - - -
Elias Lindholm
C
 
 
 
 
24 $4,850,000 $4,850,000 $4,850,000 $4,850,000 $4,850,000 RFA - - - -
Devan Dubnyk
 
 
 
 
G
33 $4,333,333 $4,333,333 RFA - - - - - - -
Darren Helm
 
LW
RW
 
 
32 $3,850,000 $3,850,000 RFA - - - - - - -
Brett Connolly
 
LW
RW
 
 
27 $3,500,000 $3,500,000 $3,500,000 $3,500,000 RFA - - - - -
Anthony Mantha
 
LW
RW
 
 
24 $3,300,000 RFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
27 $3,000,000 $3,000,000 RFA - - - - - - -
Anthony DeAngelo
 
 
 
D
 
23 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Joel Edmundson
 
 
 
D
 
26 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Pavel Zacha
 
LW
RW
 
 
22 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Riley Sheahan
C
 
 
 
 
27 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Zemgus Girgensons
 
LW
RW
 
 
25 $1,600,000 RFA - - - - - - - -
Michael Hutchinson
 
 
 
 
G
29 $700,000 RFA - - - - - - - -
T.J. Brennan
 
 
 
D
 
30 $675,000 RFA - - - - - - - -
PRO TOTALS $79,527,954 $73,252,954 $62,069,621 $54,819,621 $33,419,621 $28,569,621 $22,819,621 $7,676,764 $7,676,764 $7,676,764

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
Anthony Greco
 
LW
RW
 
 
25 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Ben Sexton
C
 
 
 
 
28 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Blake Siebenaler
 
 
 
D
 
23 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Brady Brassart
 
LW
RW
 
 
26 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Brian Flynn
 
LW
RW
 
 
30 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Josh Jooris
C
 
RW
 
 
29 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Luke Gazdic
 
LW
 
 
 
29 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Peter Budaj
 
 
 
 
G
36 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Ryan Sproul
 
 
 
D
 
26 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191 $1,919,191
Mark Barberio
 
 
 
D
 
29 $1,450,000 RFA - - - - - - - -
Urho Vaakanainen
 
 
 
D
 
20 $1,302,500 $1,302,500 $1,302,500 RFA - - - - - -
David Kampf
C
 
 
 
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Dennis Gilbert
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Carl Grundstrom
 
LW
RW
 
 
21 $925,000 RFA - - - - - - - -
Andrew Poturalski
 
LW
RW
 
 
25 $700,000 RFA - - - - - - - -
Kevin Gravel
 
 
 
D
 
27 $700,000 RFA - - - - - - - -
Luke Schenn
 
 
 
D
 
29 $700,000 RFA - - - - - - - -
Steven Fogarty
 
LW
RW
 
 
26 $700,000 RFA - - - - - - - -
Brian Strait
 
 
 
D
 
31 $675,000 RFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
27 $675,000 RFA - - - - - - - -
FARM TOTALS $27,025,219 $20,500,219 $19,500,219 $17,272,719 $17,272,719 $17,272,719 $17,272,719 $17,272,719 $17,272,719 $17,272,719

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
Ken Hitchcock 62 $600,000 $600,000 $600,000 $600,000 $600,000 - - - - -
COACHING TOTALS $600,000 $600,000 $600,000 $600,000 $600,000 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $100  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $200  $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 $79,527,954
Estimated Season Expenses $79,527,954

Bank Account
Current Funds $83,157,541
Projected Revenue + $0
Projected Expenses - $79,527,954
Projected Bank Account $3,629,587
 
Salary Cap
Salary Cap $81,500,000
Total Payroll $79,527,954
Remaining Cap Space $1,972,046