Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Chandler Stephenson |
C LW |
32 | 13 | 1 | $6,975,000 | UFA | - | - | - | - | - |
| Mason Marchment |
C LW RW |
31 | 10 | 3 | $6,450,000 | $6,450,000 | $6,450,000 | UFA | - | - | - |
| Tim Stutzle |
C LW RW |
24 | 6 | 4 | $5,600,000 | $5,600,000 | RFA | - | - | - | - |
| Pavel Buchnevich |
C LW RW |
31 | 12 | 1 | $5,325,000 | UFA | - | - | - | - | - |
| Cale Makar |
D |
28 | 8 | 7 | $5,200,000 * | $5,200,000 * | UFA | - | - | - | - |
| Igor Shesterkin |
G |
31 | 11 | 7 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - | - | - |
| Brock Faber |
D |
24 | 5 | 4 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - |
| Quinton Byfield |
C LW RW |
24 | 6 | 4 | $3,300,000 | $3,300,000 | RFA | - | - | - | - |
| Kevin Bahl |
D |
26 | 8 | 4 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - |
| Ryan Lindgren |
D |
28 | 9 | 6 | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | UFA | - | - |
| Fabian Zetterlund |
LW RW |
27 | 8 | 2 | $2,850,000 | $2,850,000 | UFA | - | - | - | - |
| Alex Laferriere |
C LW RW |
25 | 4 | 3 | $2,750,000 | $2,750,000 | RFA | - | - | - | - |
| Joseph Veleno |
C LW RW |
26 | 8 | 4 | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | UFA | - | - |
| Pavel Dorofeyev |
LW RW |
26 | 6 | 3 | $2,100,000 | RFA | - | - | - | - | - |
| Fedor Svechkov |
C LW RW |
23 | 5 | 2 | $1,700,000 | RFA | - | - | - | - | - |
| Noah Ostlund |
C LW |
21 | 5 | 2 | $1,575,000 | RFA | - | - | - | - | - |
| Iaroslav Askarov |
G |
24 | 5 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Zeev Buium |
D |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Tyler Kleven |
D |
24 | 5 | 4 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Albert Johansson |
D |
25 | 7 | 2 | $1,200,000 | RFA | - | - | - | - | - |
| Tyson Kozak |
C LW |
24 | 5 | 4 | $1,100,000 | $1,100,000 | $1,100,000 | RFA | - | - | - |
| Matt Rempe |
C LW RW |
24 | 5 | 4 | $950,000 | $950,000 | $950,000 | RFA | - | - | - |
| Michael Carcone |
C LW RW |
30 | 10 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Brandon Halverson |
G |
30 | 11 | 2 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $70,475,000 | $50,950,000 | $29,100,000 | $9,400,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Daniil Prokhorov |
LW RW |
19 | 1 | 3 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - | - |
| Brennan Othmann |
LW RW |
23 | 5 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Sam OReilly |
C RW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Tanner Molendyk |
D |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Ryan Johnson. |
D |
25 | 6 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Ryan Suzuki |
C LW |
25 | 7 | 2 | $1,378,125 | RFA | - | - | - | - | - |
| Noah Warren |
D |
22 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Quentin Musty |
LW |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Matthew Stienburg |
C LW RW |
26 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Oskar Pettersson |
LW RW |
22 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Brody Lamb |
LW RW |
23 | 2 | 3 | $850,000 | $850,000 | RFA | - | - | - | - |
| Hunter Skinner |
D |
25 | 6 | 2 | $826,875 | $826,875 | RFA | - | - | - | - |
| Guillaume Richard |
D |
23 | 2 | 2 | $825,000 | RFA | - | - | - | - | - |
| Adam Ruzicka |
C LW RW |
27 | 8 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Adam Werner |
G
|
29 | 8 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Alexander Campbell |
C LW RW |
25 | 5 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Alexander Gordin |
C LW RW |
25 | 4 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Alexander Green |
D |
28 | 6 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Collin Delia |
G
|
32 | 11 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Ville Husso |
G
|
31 | 11 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Dylan Wendt |
C LW RW |
25 | 3 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Eetu Liukas |
LW RW |
24 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Riley Hughes |
LW RW |
26 | 5 | 1 | $800,000 | RFA | - | - | - | - | - |
| Milton Oscarson |
C RW |
23 | 2 | 2 | $700,000 | RFA | - | - | - | - | - |
| Jacob MacDonald |
LW D |
33 | 8 | 3 | $655,000 | UFA | - | - | - | - | - |
| Phil DiGiuseppe |
LW RW |
33 | 11 | 3 | $655,000 | UFA | - | - | - | - | - |
| Alex Belzile |
C LW RW |
35 | 4 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Stevie Leskovar |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Erik Gustafsson |
D |
34 | 12 | 2 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $27,929,313 | $21,191,250 | $8,650,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,792,931 | $2,119,125 | $865,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 62 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Peter DeBoer | 58 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 48,358 | 6,045 | 97% | $105 | $5,077,590 |
| Level 2: 5250 | 41,160 | 5,145 | 98% | $58 | $2,387,280 |
| Level 3: 2600 | 20,590 | 2,574 | 99% | $30 | $617,700 |
| Level 4: 4200 | 33,146 | 4,143 | 99% | $15 | $497,190 |
| Level 5: 1200 | 9,127 | 1,141 | 95% | $210 | $1,916,670 |
| Total Attendance: | 152,381 | 19,048 | 98% | - | $14,170,178 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|