• HOCKMAN
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Mark Stone
 
 
RW
 
 
29 $6,577,000 $6,577,000 UFA - - - - - - -
Andrew Ladd
 
LW
 
 
 
35 $5,552,000 $5,552,000 $5,552,000 $5,552,000 UFA - - - - -
Brendan Gallagher
 
LW
 
 
 
29 $5,213,000 $5,213,000 $5,213,000 UFA - - - - - -
Kris Russell
 
 
 
D
 
34 $4,743,000 $4,743,000 $4,743,000 $4,743,000 UFA - - - - -
Corey Crawford
 
 
 
 
G
36 $4,200,000 $4,200,000 UFA - - - - - - -
Alan Quine
C
 
 
 
 
28 $3,926,000 $3,926,000 $3,926,000 $3,926,000 UFA - - - - -
Dominic Turgeon
C
 
 
 
 
25 $3,464,000 $3,464,000 $3,464,000 $3,464,000 UFA - - - - -
Chris Kreider
 
 
RW
 
 
30 $3,189,000 $3,189,000 $3,189,000 $3,189,000 UFA - - - - -
Mark Borowiecki
 
 
 
D
 
31 $3,150,000 UFA - - - - - - - -
Troy Rutkowski
 
 
 
D
 
29 $3,137,000 $3,137,000 $3,137,000 $3,137,000 UFA - - - - -
Vincent Trocheck
C
 
 
 
 
27 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Pat Sieloff
 
 
 
D
 
27 $3,000,100 $3,000,100 $3,000,100 UFA - - - - - -
Tyler Wotherspoon
 
 
 
D
 
28 $3,000,100 $3,000,100 $3,000,100 UFA - - - - - -
Ty Rattie
 
 
RW
 
 
28 $2,484,000 $2,484,000 $2,484,000 $2,484,000 UFA - - - - -
Oliver Bjorkstrand
 
 
RW
 
 
26 $2,402,000 $2,402,000 UFA - - - - - - -
Caleb Jones
 
 
 
D
 
23 $2,307,000 $2,307,000 $2,307,000 $2,307,000 RFA - - - - -
Chase De Leo
C
 
 
 
 
25 $2,264,000 $2,264,000 RFA - - - - - - -
Anton Forsberg
 
 
 
 
G
28 $2,000,100 $2,000,100 $2,000,100 UFA - - - - - -
Anton Cederholm
 
 
 
D
 
26 $1,832,000 $1,832,000 UFA - - - - - - -
Taylor Leier
 
 
RW
 
 
27 $1,803,000 $3,794,000 B $3,794,000 $3,794,000 $3,794,000 UFA - - - -
Jordan Subban
 
 
 
D
 
26 $1,669,000 $1,669,000 UFA - - - - - - -
Paul Bittner
 
LW
 
 
 
24 $1,588,000 $1,588,000 $1,588,000 $1,588,000 RFA - - - - -
Vladislav Kamenev
 
 
RW
 
 
24 $1,544,000 $1,544,000 RFA - - - - - - -
Noah Rod
 
LW
 
 
 
24 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Brandon Gormley
 
 
 
D
 
29 $1,200,001 UFA - - - - - - - -
Bonus $3,500,000 $1,549,800 - - - - - - - -
PRO TOTALS $78,094,301 $73,785,100 $51,747,300 $34,184,000 $3,794,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Ben Scrivens
 
 
 
 
G
34 $2,729,000 $2,729,000 UFA - - - - - - -
Eeli Tolvanen
 
LW
 
 
 
20 $1,800,000 $1,800,000 RFA - - - - - - -
Calle Jarnkrok
C
 
 
 
 
29 $1,200,100 $1,200,100 $1,200,100 UFA - - - - - -
Jesper Lindgren
 
 
 
D
 
24 $1,200,100 $1,200,100 RFA - - - - - - -
Taylor Fedun
 
 
 
D
 
32 $1,200,100 $1,200,100 UFA - - - - - - -
Chris Bourque
 
LW
 
 
 
35 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Conor Allen
 
 
 
D
 
31 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Dustin Stevenson
 
 
 
D
 
31 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Graham Black
C
 
 
 
 
28 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
John Mitchell
C
 
 
 
 
36 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Shane Harper
 
 
RW
 
 
32 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Eric Fehr
C
 
 
 
 
35 $1,137,000 $1,137,000 UFA - - - - - - -
Alexandre Ranger
 
LW
 
 
 
25 $1,126,000 RFA - - - - - - - -
Andy Miele
C
 
 
 
 
33 $1,110,000 $1,110,000 $1,110,000 UFA - - - - - -
Chris Casto
 
 
 
D
 
29 $1,086,000 $1,086,000 $1,086,000 $1,086,000 UFA - - - - -
Mac Carruth
 
 
 
 
G
29 $1,028,000 $1,028,000 $1,028,000 $1,028,000 UFA - - - - -
Matt Bailey
 
 
RW
 
 
30 $1,026,000 UFA - - - - - - - -
Tanner Richard
C
 
 
 
 
28 $981,000 $981,000 UFA - - - - - - -
Mark MacMillan
C
 
 
 
 
29 $931,000 $931,000 $931,000 UFA - - - - - -
Carter Sandlak
 
LW
 
 
 
28 $900,000 $900,000 $900,000 UFA - - - - - -
Matt Fraser
 
LW
 
 
 
31 $900,000 $900,000 $900,000 UFA - - - - - -
Noah Juulsen
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Keegan Iverson
 
 
RW
 
 
24 $813,000 $813,000 $813,000 $813,000 UFA - - - - -
Petrus Palmu
 
LW
RW
 
 
22 $750,000 $750,000 RFA - - - - - - -
Ross Johnston
 
 
RW
 
 
27 $633,000 $633,000 UFA - - - - - - -
Rasmus Tirronen
 
 
 
 
G
30 $600,000 $600,000 $600,000 UFA - - - - - -
Rob Flick
C
 
 
 
 
30 $600,000 $600,000 $600,000 UFA - - - - - -
Sahir Gill
 
LW
 
 
 
29 $600,000 $600,000 $600,000 UFA - - - - - -
Oskari Laaksonen
 
 
 
D
 
20 $450,000 $450,000 $450,000 RFA - - - - - -
Zach Pochiro
 
LW
 
 
 
27 $450,000 $450,000 $450,000 UFA - - - - - -
FARM TOTALS $31,350,300 $29,198,300 $17,868,100 $2,927,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Alain Vigneault 59 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $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: 6200 0% $180  $0
Level 2: 5000 0% $90  $0
Level 3: 2000 0% $60  $0
Level 4: 4000 0% $40  $0
Level 5: 1000 0% $250  $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 $78,094,301
Estimated Season Expenses $78,094,301

Bank Account
Current Funds $18,169,337
Projected Revenue + $0
Projected Expenses - $78,094,301
Projected Bank Account $-59,924,964
 
Salary Cap
Salary Cap $2,147,483,647
Total Payroll $78,094,301
Remaining Cap Space $2,069,389,346