Finances

Pro

Finances - Pro

* = Clause de non echange

Joueurs	Position(s)	Âge	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2019-20	2020-21	2022/22
Dany Heatley	AD	0	$7,500,000	$7,500,000	$7,500,000	$7,500,000	$7,500,000	RFA	-	-	-	-
Mike Richards	C	0	$5,750,000	$5,750,000	RFA	-	-	-	-	-	-	-
Lubomir Visnovsky	D	0	$5,600,000	$5,600,000	$5,600,000	$5,600,000	$5,600,000	RFA	-	-	-	-
Patrick Sharp	AG	0	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000	RFA	-	-	-	-
Paul Stastny	C	0	$5,000,000	$5,000,000	RFA	-	-	-	-	-	-	-
Scott Hannan	D	0	$4,500,000	$4,500,000	$4,500,000	$4,500,000	$4,500,000	RFA	-	-	-	-
Ryan Malone	AG	0	$4,500,000	$4,500,000	RFA	-	-	-	-	-	-	-
Cory Stillman	C	0	$3,533,333	$3,533,333	$3,533,333	RFA	-	-	-	-	-	-
Marek Zidlicky	D	0	$3,350,000	$3,350,000	$3,350,000	$3,350,000	RFA	-	-	-	-	-
Keith Ballard	D	0	$2,275,000	$2,275,000	$2,275,000	RFA	-	-	-	-	-	-
Bryan McCabe	D	0	$1,850,000	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-	-	-
Matthew Lombardi	C	0	$1,817,000	$1,817,000	RFA	-	-	-	-	-	-	-
Ryane Clowe	AD	0	$1,600,000	$1,600,000	$1,600,000	RFA	-	-	-	-	-	-
Wade Redden	D	0	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-	-	-	-
Carlo Colaiacovo	D	0	$1,283,333	$1,283,333	RFA	-	-	-	-	-	-	-
Curtis Glencross	AG	0	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-	-
Steve Mason	G	0	$905,000	$905,000	$905,000	RFA	-	-	-	-	-	-
Ben Lovejoy	D	0	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Chris Stewart	AD	0	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Jonathan Quick	G	0	$770,000	RFA	-	-	-	-	-	-	-	-
Bryan Bickell	AG	0	$550,000	$550,000	$550,000	RFA	-	-	-	-	-	-
Douglas Murray	D	0	$550,000	$550,000	RFA	-	-	-	-	-	-	-
Kyle Quincey	D	0	$525,000	$525,000	$525,000	RFA	-	-	-	-	-	-
TOTAL PRO			$61,333,666	$60,563,666	$41,663,333	$29,000,000	$23,800,000	$0	$0	$0	$0	$0

Mineur

Finances - Mineur

Joueurs	Position(s)	Âge	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2019-20	2020-21	2022/22
Joffrey Lupul	AD	0	$2,311,667	$2,311,667	RFA	-	-	-	-	-	-	-
Todd Marchant	AD	38	$1,851,000	UFA	-	-	-	-	-	-	-	-
Ryan Callahan	AD	0	$1,755,000	$1,755,000	RFA	-	-	-	-	-	-	-
Dany Sabourin	G	0	$1,550,000	RFA	-	-	-	-	-	-	-	-
Jonas Hiller	G	0	$1,500,000	$1,500,000	$1,500,000	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Brandon Sutter	C	0	$1,225,000	$1,225,000	$1,225,000	RFA	-	-	-	-	-	-
Andrew Cogliano	C	0	$1,133,333	RFA	-	-	-	-	-	-	-	-
Lukas Krajicek	D	0	$1,100,000	$1,100,000	$1,100,000	RFA	-	-	-	-	-	-
Jason Labarbera	G	0	$1,050,000	$1,050,000	$1,050,000	$1,050,000	$1,050,000	RFA	-	-	-	-
Lauri Korpikoski	AG	0	$1,017,533	$1,017,533	$1,017,533	RFA	-	-	-	-	-	-
Sergei Kostitsyn	AG	0	$817,000	RFA	-	-	-	-	-	-	-	-
Taylor Hall	C AG	0	$800,000	$800,000	$800,000	$800,000	RFA	-	-	-	-	-
Gregory Campbell	C	0	$762,500	$762,500	$762,500	$762,500	RFA	-	-	-	-	-
Justin Falk	D	0	$741,667	$741,667	$741,667	$741,667	$741,667	RFA	-	-	-	-
Bruno Gervais	D	0	$740,833	RFA	-	-	-	-	-	-	-	-
Thomas Greiss	G	0	$736,667	RFA	-	-	-	-	-	-	-	-
Riley Sheahan	C	0	$700,000	$700,000	$700,000	$700,000	RFA	-	-	-	-	-
Zack Stortini	AD	0	$700,000	RFA	-	-	-	-	-	-	-	-
Vitaliy Kolesnik	G	0	$650,000	RFA	-	-	-	-	-	-	-	-
Sebastian Wannstrom	AG	0	$600,000	$600,000	$600,000	$600,000	RFA	-	-	-	-	-
Stephane Yelle	C	37	$600,000	UFA	-	-	-	-	-	-	-	-
Kyle McLaren	D	0	$550,000	RFA	-	-	-	-	-	-	-	-
Daniel Winnik	AG	0	$531,667	RFA	-	-	-	-	-	-	-	-
Patrick Kaleta	AD	0	$522,500	$522,500	$522,500	$522,500	$522,500	RFA	-	-	-	-
Brock Beukeboom	D	0	$500,000	$500,000	$500,000	$500,000	RFA	-	-	-	-	-
Mark Fraser	D	0	$500,000	$500,000	$500,000	$500,000	RFA	-	-	-	-	-
Adam Pardy	D	0	$500,000	$500,000	$500,000	RFA	-	-	-	-	-	-
Christian Hanson	C	0	$500,000	$500,000	$500,000	RFA	-	-	-	-	-	-
Nate Thompson	AG	0	$500,000	$500,000	RFA	-	-	-	-	-	-	-
Sheldon Brookbank	D	0	$500,000	RFA	-	-	-	-	-	-	-	-
TOTAL MINEUR			$26,946,367	$16,585,867	$12,019,200	$7,676,667	$3,814,167	$1,500,000	$0	$0	$0	$0

Entraîneurs

Finances - Entraîneurs

Joueurs	Âge	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2019-20	2020-21	2022/22
Mike Babcock	47	$2,000,000	$2,000,000	$2,000,000	$2,000,000	$2,000,000	-	-	-	-	-
		$2,000,000	$2,000,000	$2,000,000	$2,000,000	$2,000,000	$0	$0	$0	$0	$0

Assistance

PRO Assistance - 25 Games

Capacité de l'aréna	Assistance	Assistance Per Game	PCT	Prix	Total
Niveau 1: 6000	105,715	4,229	70%	$110	$11,628,650
Niveau 2: 5000	79,026	3,161	63%	$75	$5,926,950
Niveau 3: 2000	36,091	1,444	72%	$40	$1,443,640
Niveau 4: 4000	67,922	2,717	68%	$25	$1,698,050
Niveau 5: 1000	23,653	946	95%	$200	$4,730,600
Billets vendus (total):	312,407	12,496	69%	-	$33,056,254

Compte banque

Revenus

Matchs à domicile restants	15
Foule moyenne - %	12,496 (69%)
Revenus moyens	$1,322,250
Revenus estimés	$ 33,056,254
Estimated Revenue	$19,833,752
Revenus estimés pour la saison	$52,890,006

Dépenses

Days Remaining	60
Les dépenses de l'équipe professionnelle estimée par jours	$438,098
Les dépenses de l'équipe professionnelle estimée par saison	$26,285,880
Les dépenses de l'équipe mineure estimée par jours	$17,750
Les dépenses de l'équipe mineure estimée par saison	$1,065,000
Salaires (pro)	$61,333,664
Estimation dépenses de la saison	$88,684,544

L'argent en banque

Fonds en banque	$20,125,775
Projected Revenue +	$52,890,006
Projected Expenses -	$88,684,544
Fonds projetés	$-15,668,763

Plafond salarial

Plafond salarial	$65,000,000
Masse salariale totale	$61,333,664
Marge de manoeuvre	$3,666,336

Kings	3
Flyers	2
Sommaire

Flames	0
Kings	0
Avant-match

Kings	0
Sabres	0
Avant-match

Senators	0
Kings	0
Avant-match