Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tim Stutzle |
C LW RW |
24 | 5 | 4 | $5,600,000 | $5,600,000 | $5,600,000 | RFA | - | - | - |
| Chandler Stephenson |
C LW |
32 | 12 | 1 | $5,550,000 | UFA | - | - | - | - | - |
| Cale Makar |
D |
28 | 7 | 7 | $5,200,000 * | $5,200,000 * | $5,200,000 * | UFA | - | - | - |
| Adam Lowry |
C LW |
33 | 13 | 1 | $5,170,000 | UFA | - | - | - | - | - |
| Valeri Nichushkin |
LW RW |
31 | 12 | 3 | $5,160,000 | $5,160,000 | $5,160,000 | UFA | - | - | - |
| Igor Shesterkin |
G |
31 | 10 | 7 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - | - |
| Brock Faber |
D |
24 | 4 | 4 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - |
| Fabian Zetterlund |
LW RW |
27 | 7 | 3 | $3,600,000 | RFA | - | - | - | - | - |
| Ryan Lindgren |
D |
28 | 8 | 6 | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | UFA | - |
| Alex Laferriere |
LW RW |
25 | 3 | 3 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Quinton Byfield |
C LW RW |
24 | 5 | 4 | $3,300,000 | $3,300,000 | $3,300,000 | RFA | - | - | - |
| Mats Zuccarello |
LW RW |
39 | 15 | 2 | $2,450,000 | UFA | - | - | - | - | - |
| John Gibson |
G |
33 | 14 | 1 | $2,150,000 | UFA | - | - | - | - | - |
| Joel Hofer |
G |
26 | 7 | 1 | $1,950,000 | RFA | - | - | - | - | - |
| Joseph Veleno |
C LW RW |
26 | 7 | 3 | $1,900,000 | RFA | - | - | - | - | - |
| Fedor Svechkov |
C LW RW |
23 | 4 | 2 | $1,700,000 | $1,700,000 | RFA | - | - | - | - |
| Kevin Bahl |
D |
26 | 7 | 3 | $1,400,000 | RFA | - | - | - | - | - |
| Tyler Kleven |
D |
24 | 4 | 4 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - |
| Braden Schneider |
D |
25 | 5 | 4 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Albert Johansson |
D |
25 | 6 | 2 | $1,200,000 | $1,200,000 | RFA | - | - | - | - |
| Matt Rempe |
C LW RW |
24 | 4 | 4 | $950,000 | $950,000 | $950,000 | $950,000 | RFA | - | - |
| Jonny Brodzinski |
C LW RW |
33 | 10 | 3 | $755,000 | $755,000 | $755,000 | UFA | - | - | - |
| Phil DiGiuseppe |
LW RW |
33 | 10 | 3 | $655,000 | $655,000 | UFA | - | - | - | - |
| PRO TOTALS | $65,340,000 | $41,170,000 | $37,615,000 | $13,600,000 | $2,950,000 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Ostlund |
C LW |
21 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Brennan Othmann |
LW RW |
23 | 4 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - |
| Iaroslav Askarov |
G
|
24 | 4 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - |
| Sam OReilly |
C RW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Tanner Molendyk |
D |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Zeev Buium |
D |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Ryan Suzuki |
C LW |
25 | 6 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Olof Lindbom |
G
|
26 | 5 | 1 | $1,312,500 | RFA | - | - | - | - | - |
| Ryan Johnson. |
D |
25 | 5 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Quentin Musty |
LW |
21 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Noah Warren |
D |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Tyson Kozak |
C LW |
24 | 4 | 4 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | RFA | - | - |
| Matthew Stienburg |
C LW RW |
26 | 4 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Oskar Pettersson |
LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Ivan Morozov |
C |
26 | 4 | 2 | $866,250 | RFA | - | - | - | - | - |
| Brody Lamb |
LW RW |
23 | 1 | 3 | $850,000 | $850,000 | $850,000 | RFA | - | - | - |
| Guillaume Richard |
D |
23 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Dmitry Kuzmin |
D |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Hunter Skinner |
D |
25 | 5 | 3 | $787,500 | RFA | - | - | - | - | - |
| Jack Perbix |
LW RW D |
26 | 4 | 2 | $787,500 | RFA | - | - | - | - | - |
| Eetu Liukas |
LW RW |
24 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Milton Oscarson |
C RW |
23 | 1 | 2 | $700,000 | $700,000 | RFA | - | - | - | - |
| Riley Hughes |
LW RW |
26 | 4 | 2 | $682,500 | RFA | - | - | - | - | - |
| Jacob MacDonald |
LW D |
33 | 7 | 3 | $655,000 | $655,000 | UFA | - | - | - | - |
| Alex Belzile |
C LW RW |
35 | 3 | 3 | $650,000 | $650,000 | $650,000 | UFA | - | - | - |
| Stevie Leskovar |
D |
22 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| A.J. Greer |
LW RW |
30 | 9 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Brandon Halverson |
G
|
30 | 10 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| Erik Gustafsson |
D |
34 | 11 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| Ben Harpur |
D |
31 | 10 | 1 | $650,000 | UFA | - | - | - | - | - |
| Gabriel Fontaine |
C LW RW |
29 | 6 | 1 | $650,000 | UFA | - | - | - | - | - |
| Kevin Labanc |
LW RW |
31 | 9 | 1 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $31,605,625 | $19,083,125 | $12,000,000 | $4,100,000 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $4,578,063 | $3,325,813 | $2,617,500 | $1,827,500 | $1,417,500 | $1,417,500 | $1,417,500 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 61 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| Peter DeBoer | 57 | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $1,600,000 | $600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 86,650 | 6,189 | 99% | $79 | $6,845,350 |
| Level 2: 5250 | 72,876 | 5,205 | 99% | $49 | $3,570,924 |
| Level 3: 2600 | 36,114 | 2,580 | 99% | $24 | $866,736 |
| Level 4: 4200 | 58,408 | 4,172 | 99% | $13 | $759,304 |
| Level 5: 1200 | 16,669 | 1,191 | 99% | $187 | $3,117,103 |
| Total Attendance: | 270,717 | 19,337 | 99% | - | $20,465,213 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|