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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sebastian Aho |
C |
29 | 9 | 7 | $6,696,500 | $6,696,500 | $6,696,500 | $6,696,500 | $6,696,500 | $6,696,500 | UFA |
| Jack Hughes |
C |
25 | 6 | 4 | $6,250,000 | $6,250,000 | RFA | - | - | - | - |
| Thomas Chabot |
D |
29 | 10 | 3 | $5,850,000 | $5,850,000 | $5,850,000 | UFA | - | - | - |
| Jake Oettinger |
G |
28 | 7 | 7 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 |
| Joseph Woll |
G |
28 | 7 | 3 | $3,650,000 | $3,650,000 | $3,650,000 | UFA | - | - | - |
| Alexis Lafreniere |
LW RW |
25 | 5 | 4 | $3,600,000 | $3,600,000 | $3,600,000 | RFA | - | - | - |
| Matt Grzelcyk |
D |
32 | 10 | 6 | $3,500,000 | $3,500,000 | UFA | - | - | - | - |
| Ian Cole |
D |
37 | 16 | 1 | $3,400,000 | UFA | - | - | - | - | - |
| Jason Zucker |
LW RW |
34 | 14 | 2 | $3,250,000 | $3,250,000 | UFA | - | - | - | - |
| Sam Steel |
C |
28 | 9 | 3 | $2,650,000 | $2,650,000 | UFA | - | - | - | - |
| Will Borgen |
D |
30 | 8 | 3 | $2,150,000 | UFA | - | - | - | - | - |
| Brandt Clarke |
D |
23 | 4 | 4 | $1,950,000 | $1,950,000 | $1,950,000 | $1,950,000 | RFA | - | - |
| Connor Brown |
LW RW |
32 | 12 | 2 | $1,905,000 | $1,905,000 | UFA | - | - | - | - |
| Alexander Kerfoot |
C LW RW |
32 | 10 | 2 | $1,890,000 | $1,890,000 | UFA | - | - | - | - |
| Nikolas Matinpalo |
D |
28 | 3 | 2 | $1,650,000 | $1,650,000 | UFA | - | - | - | - |
| Kailer Yamamoto |
LW RW |
28 | 8 | 2 | $1,600,000 | $1,600,000 | UFA | - | - | - | - |
| Teddy Blueger |
C |
32 | 10 | 2 | $1,600,000 | $1,600,000 | UFA | - | - | - | - |
| Oliver Wahlstrom |
LW RW |
26 | 7 | 4 | $1,500,000 | RFA | - | - | - | - | - |
| Philipp Kurashev |
C |
27 | 7 | 4 | $1,400,000 | RFA | - | - | - | - | - |
| Jansen Harkins |
C |
29 | 8 | 2 | $1,350,000 | $1,350,000 | UFA | - | - | - | - |
| Brendan Smith |
D |
37 | 15 | 1 | $1,100,000 | UFA | - | - | - | - | - |
| Jakub Lauko |
C |
26 | 7 | 3 | $1,000,000 | RFA | - | - | - | - | - |
| Jeff Malott |
LW RW |
30 | 5 | 2 | $970,000 | $970,000 | UFA | - | - | - | - |
| PRO TOTALS | $63,361,500 | $52,811,500 | $26,196,500 | $13,096,500 | $11,146,500 | $11,146,500 | $4,450,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Hallander |
C LW RW |
26 | 6 | 1 | $2,125,000 | RFA | - | - | - | - | - |
| Fabian Lysell |
LW RW |
23 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Matvei Gridin |
LW RW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Samuel Honzek |
C LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Brian Halonen |
LW RW |
27 | 1 | 1 | $1,350,000 | RFA | - | - | - | - | - |
| Ivan Ivan |
C |
24 | 3 | 2 | $1,100,000 | $1,100,000 | RFA | - | - | - | - |
| Donovan Sebrango |
D |
24 | 5 | 2 | $1,074,938 | $1,074,938 | RFA | - | - | - | - |
| Luke Prokop |
D |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Ronald Attard |
D |
27 | 4 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Jakub Dobes |
G
|
25 | 3 | 2 | $1,000,000 | $1,000,000 | RFA | - | - | - | - |
| Jaret Anderson-Dolan |
C |
27 | 8 | 1 | $1,000,000 | UFA | - | - | - | - | - |
| Jesse Kiiskinen |
RW |
21 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Aleksei Kolosov |
G
|
24 | 3 | 1 | $975,000 | RFA | - | - | - | - | - |
| Gavin Hayes |
LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Tomas Hamara |
D |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Adam Beckman |
LW RW |
25 | 6 | 1 | $909,563 | RFA | - | - | - | - | - |
| Atro Leppanen |
D |
28 | 2 | 2 | $900,000 | $900,000 | UFA | - | - | - | - |
| Calvin Petersen |
G
|
32 | 5 | 2 | $850,000 | $850,000 | UFA | - | - | - | - |
| Dans Locmelis |
C LW |
22 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Gabe Smith |
C |
20 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Pheonix Copley |
G
|
34 | 13 | 2 | $770,000 | $770,000 | UFA | - | - | - | - |
| Ashton Sautner |
D |
32 | 8 | 1 | $760,000 | UFA | - | - | - | - | - |
| Cole OHara |
RW |
24 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Matthew Andonovski |
D |
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| David Spacek |
D |
23 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Brady Lyle |
D |
27 | 6 | 1 | $716,625 | RFA | - | - | - | - | - |
| Bryce Kindopp |
LW RW |
27 | 7 | 3 | $716,625 | RFA | - | - | - | - | - |
| Christoffer Sedoff |
D |
24 | 4 | 1 | $708,750 | RFA | - | - | - | - | - |
| Ty Young |
G
|
22 | 3 | 1 | $700,000 | RFA | - | - | - | - | - |
| Viljami Marjala |
C LW RW |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Jack Anderson |
D |
24 | 1 | 2 | $680,000 | $680,000 | RFA | - | - | - | - |
| Jack Beck |
LW RW |
23 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Matt Basgall |
D |
24 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $31,784,001 | $15,074,938 | $4,125,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $6,508,400 | $4,837,494 | $3,742,500 | $3,330,000 | $3,330,000 | $3,330,000 | $3,330,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Andre Tourigny | 99 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| Andre Tourigny | 99 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 166,159 | 6,154 | 98% | $86 | $14,289,674 |
| Level 2: 5250 | 139,741 | 5,176 | 99% | $48 | $6,707,568 |
| Level 3: 2600 | 69,450 | 2,572 | 99% | $25 | $1,736,250 |
| Level 4: 4200 | 78,894 | 2,922 | 70% | $18 | $1,420,092 |
| Level 5: 1200 | 32,133 | 1,190 | 99% | $190 | $6,105,270 |
| Total Attendance: | 486,377 | 18,014 | 92% | - | $40,849,455 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|