• TBSHL
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = 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
Ryan Getzlaf
C
 
 
 
 
34 $8,260,000 $8,260,000 $8,260,000 $8,260,000 UFA - - - - -
Dion Phaneuf
 
 
 
D
 
34 $7,625,000 $7,625,000 $7,625,000 $7,625,000 UFA - - - - -
Ilya Kovalchuk
 
LW
RW
 
 
36 $6,850,000 $6,850,000 UFA - - - - - - -
Ben Bishop
 
 
 
 
G
33 $4,600,000 $4,600,000 $4,600,000 UFA - - - - - -
Ryan Miller
 
 
 
 
G
39 $4,500,000 UFA - - - - - - - -
Jaden Schwartz
C
LW
RW
 
 
27 $3,820,000 $3,820,000 $3,820,000 UFA - - - - - -
Tyler Bozak
C
 
 
 
 
33 $3,776,000 $3,776,000 $3,776,000 UFA - - - - - -
Ryan Nugent-Hopkins
C
 
 
 
 
26 $3,470,000 $3,470,000 $3,470,000 RFA - - - - - -
Brad Boyes
C
 
RW
 
 
37 $3,001,000 $3,001,000 $3,001,000 UFA - - - - - -
Erik Gustafsson
 
 
 
D
 
31 $2,532,500 $2,532,500 $2,532,500 $2,532,500 UFA - - - - -
Nathan Horton
 
LW
RW
 
 
34 $2,300,000 $2,300,000 $2,300,000 UFA - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
32 $2,282,000 $2,282,000 $2,282,000 UFA - - - - - -
Luca Sbisa
 
 
 
D
 
29 $1,776,250 UFA - - - - - - - -
Erik Gudbranson
 
 
 
D
 
27 $1,715,000 RFA - - - - - - - -
Valtteri Filppula
C
LW
 
 
 
35 $1,500,000 UFA - - - - - - - -
Riku Helenius
 
 
 
 
G
31 $1,130,000 $1,130,000 $1,130,000 UFA - - - - - -
Niklas Kronwall
 
 
 
D
 
38 $1,126,000 $1,126,000 $1,126,000 UFA - - - - - -
Mark Olver
C
LW
 
 
 
31 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Trevor Lewis
C
LW
RW
 
 
32 $980,661 UFA - - - - - - - -
Cody Ceci
 
 
 
D
 
26 $875,000 $875,000 RFA - - - - - - -
Nathan Bastian
C
 
RW
 
 
22 $750,000 RFA - - - - - - - -
Zach Werenski
 
 
 
D
 
22 $730,000 RFA - - - - - - - -
Eric Gelinas
 
 
 
D
 
28 $670,000 $670,000 UFA - - - - - - -
Nick Foligno
 
LW
RW
 
 
32 $520,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $0 $53,317,500 $44,922,500 $18,417,500 $0 $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
Cody Franson
 
 
 
D
 
32 $970,000 UFA - - - - - - - -
Colby Robak
 
 
 
D
 
29 $770,000 UFA - - - - - - - -
Akil Thomas
C
 
 
 
 
19 $750,000 $750,000 $750,000 RFA - - - - - -
Bode Wilde
 
 
 
D
 
19 $750,000 $750,000 $750,000 RFA - - - - - -
Isac Ludestrom
C
LW
 
 
 
20 $750,000 $750,000 $750,000 RFA - - - - - -
Quinton hughes
 
 
 
D
 
20 $750,000 $750,000 $750,000 RFA - - - - - -
Alexey Lipanov
C
LW
 
 
 
20 $750,000 $750,000 RFA - - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
20 $750,000 $750,000 RFA - - - - - - -
Grant Mismash
C
LW
RW
 
 
20 $750,000 $750,000 RFA - - - - - - -
Drew Schiestel
 
 
 
D
 
30 $726,000 $726,000 $726,000 UFA - - - - - -
Derek Forbort
 
 
 
D
 
27 $725,000 $725,000 RFA - - - - - - -
Justin Fontaine
 
 
RW
 
 
32 $626,000 $626,000 $626,000 UFA - - - - - -
Peter Budaj
 
 
 
 
G
37 $601,000 $601,000 $601,000 $601,000 UFA - - - - -
Chris Kunitz
 
LW
 
 
 
40 $600,000 UFA - - - - - - - -
Joakim Lindstrom
C
LW
RW
 
 
36 $600,000 UFA - - - - - - - -
Barry Tallackson
 
 
RW
 
 
36 $578,000 $578,000 UFA - - - - - - -
Andrew Cogliano
C
LW
RW
 
 
32 $550,000 $550,000 $550,000 UFA - - - - - -
Jiri Hudler
C
LW
RW
 
 
35 $550,000 UFA - - - - - - - -
Michael Raffl
C
LW
RW
 
 
31 $550,000 UFA - - - - - - - -
Max Gildon
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Michael Garnett
 
 
 
 
G
37 $500,000 $500,000 UFA - - - - - - -
Cameron Morrison
C
LW
 
 
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $14,596,000 $10,056,000 $5,503,000 $601,000 $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
Bob Hartley 56 $450,000 $450,000 - - - - - - - -
COACHING TOTALS $450,000 $450,000 $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: 7000 0% $100  $0
Level 2: 6800 0% $60  $0
Level 3: 4000 0% $31  $0
Level 4: 5000 0% $20  $0
Level 5: 1200 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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $76,217,988
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $76,217,988
 
Salary Cap
Salary Cap $66,000,000
Total Payroll $0
Remaining Cap Space $66,000,000