• Elite Hockey Experience
 

Finances


NHL Payroll

Finances - NHL Payroll
Players Position(s) Age Contract Type 2019-20 2020-21 2021-22 2022-23 2023-24
Jared Spurgeon
 
 
 
D
 
30 One-Way $7,825,000 $7,825,000 UFA - -
Mathieu Perreault
C
LW
 
 
 
31 One-Way $7,500,500 UFA - - -
Sergei Bobrovsky
 
 
 
 
G
31 One-Way $5,850,000 $5,850,000 $5,850,000 UFA -
Jan Rutta
 
 
 
D
 
29 One-Way $3,350,000 $3,350,000 UFA - -
Tyler Ennis
 
LW
RW
 
 
30 One-Way $3,025,000 $3,025,000 UFA - -
Cody Eakin
C
 
 
 
 
28 One-Way $2,612,500 $2,612,500 $2,612,500 UFA -
Nino Niederreiter
 
LW
 
 
 
27 One-Way $2,500,000 $2,500,000 $2,500,000 UFA -
Jimmy Hayes
 
 
RW
 
 
30 One-Way $2,200,000 UFA - - -
Troy Brouwer
 
 
RW
 
 
34 One-Way $2,165,000 UFA - - -
Alex Stalock
 
 
 
 
G
32 Two-Way $1,406,250 $1,406,250 $1,406,250 UFA -
Scott Laughton
C
LW
 
 
 
25 Two-Way $1,250,000 $1,250,000 RFA - -
Johan Larsson
C
LW
 
 
 
27 Two-Way $1,000,000 RFA - - -
Mack Weegar
 
 
 
D
 
25 Two-Way $1,000,000 RFA - - -
Frank Vatrano
 
LW
 
 
 
25 Two-Way $925,000 $925,000 RFA - -
Gabriel Dumont
C
 
RW
 
 
29 Two-Way $850,000 $850,000 $850,000 UFA -
Travis Dermott
 
 
 
D
 
23 Two-Way $800,000 RFA - - -
TOTAL PAYROLL $44,259,250 $29,593,750 $13,218,750 $0 $0
Bonus - - - - -

AHL Payroll

Finances - AHL Payroll
Players Position(s) Age Contract Type 2019-20 2020-21 2021-22 2022-23 2023-24
Jack Roslovic
C
 
RW
 
 
22 One-Way $3,715,000 RFA - - -
Greg Carey
 
LW
 
 
 
29 Two-Way $1,300,000 UFA - - -
Austin Czarnik
C
 
RW
 
 
27 Two-Way $962,500 $962,500 $962,500 UFA -
Adam Clendening
 
 
 
D
 
27 Two-Way $925,000 UFA - - -
Alex Lyon
 
 
 
 
G
27 Two-Way $880,000 UFA - - -
Christian Wolanin
 
 
 
D
 
24 Two-Way $875,000 RFA - - -
Dryden Hunt
 
LW
 
 
 
24 Two-Way $850,000 RFA - - -
Brendan Gaunce
C
LW
 
 
 
25 Two-Way $841,500 RFA - - -
Antoine Bibeau
 
 
 
 
G
25 Two-Way $770,000 $770,000 RFA - -
Roland McKeown
 
 
 
D
 
23 Two-Way $750,000 RFA - - -
Ryan Sproul
 
 
 
D
 
26 Two-Way $715,000 RFA - - -
TOTAL PAYROLL $12,584,000 $1,732,500 $962,500 $0 $0

Coaching Payroll

Finances - Coaches
Name Age Contract Type 2019-20 2020-21 2021-22 2022-23
Dave Hakstol 50 NHL $1,650,000 - - -
Mike Vellucci 52 AHL $605,000 $605,000 $605,000 -
TOTAL PAYROLL $2,255,000 $605,000 $605,000 $0

Attendance

NHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  5845 0% $172  $0
Level 2:  4871 0% $111  $0
Level 3:  1949 0% $70  $0
Level 4:  3897 0% $48  $0
Luxury Suites:  1000 0% $331  $0
TOTALS 0 0% - $0

AHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  3572 0% $45  $0
Level 2:  2551 0% $28  $0
TOTALS 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance 0%)
Average Income per NHL Game $0
Average Income per AHL Game $0
Season-to-Date Revenue $0
Estimated Revenue Remaining $0
Estimated Season Revenue $0
  Expenses
Days Remaining 1
NHL Expenses per Day $0
NHL Expenses Season-to-Date $0
AHL Expenses per Day $0
AHL Expenses Season-to-Date $0
NHL Payroll $49,486,750
Estimated Season Expenses $0

Bank Account
Current Funds $25,775,200
Projected Revenue + $0
Projected Expenses - $0
Projected Bankroll $25,775,200
 
Payroll
Salary Cap Space $71,300,000
Salary Floor Space $-43,500,000