• Depuis 2008

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
Jason Spezza
C
 
 
 
 
34 $7,500,000 RFA - - - - - - - -
Tomas Hertl
C
 
 
 
 
24 $5,625,000 $5,625,000 $5,625,000 $5,625,000 RFA - - - - -
Justin Schultz
 
 
 
D
 
27 $5,500,000 $5,500,000 RFA - - - - - - -
Damon Severson
 
 
 
D
 
23 $4,166,666 $4,166,666 $4,166,666 $4,166,666 $4,166,666 RFA - - - -
Steve Mason
 
 
 
 
G
29 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000
Brian Dumoulin
 
 
 
D
 
26 $4,100,000 $4,100,000 $4,100,000 $4,100,000 $4,100,000 RFA - - - -
Tanner Pearson
 
LW
 
 
 
25 $3,750,000 $3,750,000 $3,750,000 RFA - - - - - -
Joel Ward
C
 
 
 
 
37 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000 $3,275,000
Charlie Coyle
C
 
 
 
 
26 $3,200,000 $3,200,000 RFA - - - - - - -
Jannik Hansen
 
LW
RW
 
 
32 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000
Dale Weise
 
LW
RW
 
 
29 $2,350,000 $2,350,000 RFA - - - - - - -
Brandon Manning
 
 
 
D
 
27 $2,250,000 $2,250,000 RFA - - - - - - -
Joonas Donskoi
 
LW
RW
 
 
26 $1,900,000 RFA - - - - - - - -
Colin White
 
LW
RW
 
 
21 $1,491,666 RFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
25 $1,450,000 $1,450,000 $1,450,000 $1,450,000 $1,450,000 RFA - - - -
Derrick Pouliot
 
 
 
D
 
24 $1,100,000 RFA - - - - - - - -
John Hayden
 
LW
RW
 
 
23 $925,000 RFA - - - - - - - -
Daniel Carr
 
LW
RW
 
 
26 $750,000 RFA - - - - - - - -
Paul Carey
 
LW
RW
 
 
29 $700,000 RFA - - - - - - - -
Daniel Winnik
 
LW
RW
 
 
33 $660,000 $660,000 $660,000 $660,000 $660,000 $660,000 $660,000 $660,000 $660,000 $660,000
Connor Brickley
 
LW
RW
 
 
26 $650,000 RFA - - - - - - - -
Jared Coreau
 
 
 
 
G
26 $650,000 RFA - - - - - - - -
PRO TOTALS $58,593,332 $42,926,666 $29,626,666 $25,876,666 $20,251,666 $10,535,000 $10,535,000 $10,535,000 $10,535,000 $10,535,000

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
Connor Murphy
 
 
 
D
 
25 $3,850,000 $3,850,000 $3,850,000 $3,850,000 RFA - - - - -
Spencer Foo
 
 
RW
 
 
24 $1,775,000 RFA - - - - - - - -
Lias Andersson
 
LW
RW
 
 
19 $1,744,166 $1,744,166 $1,744,166 RFA - - - - - -
Lawson Crouse
 
LW
 
 
 
20 $1,602,500 $1,602,500 RFA - - - - - - -
Luke Kunin
C
 
 
 
 
20 $1,425,000 $1,425,000 RFA - - - - - - -
Dennis Seidenberg
 
 
 
D
 
36 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000 $1,250,000
Trent Frederic
 
LW
RW
 
 
20 $1,137,500 $1,137,500 $1,137,500 RFA - - - - - -
Nicholas Merkley
 
LW
RW
 
 
20 $1,075,833 $1,075,833 RFA - - - - - - -
Matiss Kivlenieks
 
 
 
 
G
21 $1,066,667 $1,066,667 RFA - - - - - - -
Justin Kloos
 
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Brandon Carlo
 
 
 
D
 
21 $894,167 RFA - - - - - - - -
Filip Chlapik
 
LW
RW
 
 
20 $894,166 $894,166 RFA - - - - - - -
Michael Kapla
 
 
 
D
 
23 $874,125 RFA - - - - - - - -
Frederik Gauthier
C
 
 
 
 
23 $863,000 RFA - - - - - - - -
Nicolas Roy
C
 
 
 
 
21 $815,000 $815,000 RFA - - - - - - -
Tucker Poolman
 
 
 
D
 
24 $775,000 $775,000 $775,000 RFA - - - - - -
Phillip Di Giuseppe
 
LW
RW
 
 
24 $750,000 RFA - - - - - - - -
Trevor Carrick
 
 
 
D
 
23 $700,000 RFA - - - - - - - -
Landon Bow
 
 
 
 
G
22 $697,500 RFA - - - - - - - -
Michael Mersch
 
LW
 
 
 
25 $675,000 $675,000 RFA - - - - - - -
Ivan Kulbakov
 
 
 
 
G
21 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Jake Paterson
 
 
 
 
G
24 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Justin Auger
 
 
RW
 
 
24 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Michael Leighton
 
 
 
 
G
37 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Nolan Valleau
 
 
 
D
 
25 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Stefan Leblanc
 
 
 
D
 
22 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Jordan Binnington
 
 
 
 
G
24 $650,000 RFA - - - - - - - -
FARM TOTALS $28,339,624 $20,210,832 $12,656,666 $9,000,000 $5,150,000 $5,150,000 $5,150,000 $5,150,000 $5,150,000 $5,150,000

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
Bruce Cassidy 48 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 - -
COACHING TOTALS $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $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 $58,593,332
Estimated Season Expenses $58,593,332

Bank Account
Current Funds $83,453,529
Projected Revenue + $0
Projected Expenses - $58,593,332
Projected Bank Account $24,860,197
 
Salary Cap
Salary Cap $79,600,000
Total Payroll $58,593,332
Remaining Cap Space $21,006,668