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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mark Stone |
LW RW |
34 | 14 | 3 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - |
| Thatcher Demko |
G |
31 | 10 | 5 | $6,583,000 | $6,583,000 | UFA | - | - | - | - |
| Brandon Montour |
D |
32 | 11 | 3 | $6,000,000 | UFA | - | - | - | - | - |
| Jonathan Drouin |
LW RW |
31 | 12 | 3 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - |
| Michael Matheson |
D |
32 | 11 | 3 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - |
| Aleksander Barkov |
C |
31 | 12 | 7 | $4,160,000 | $4,160,000 | UFA | - | - | - | - |
| Ivan Barbashev |
C LW RW |
31 | 11 | 3 | $3,750,000 | UFA | - | - | - | - | - |
| Jonathan Huberdeau |
LW RW |
33 | 14 | 4 | $3,750,000 | UFA | - | - | - | - | - |
| Sam Bennett |
C LW RW |
30 | 11 | 3 | $3,750,000 | UFA | - | - | - | - | - |
| Jordan Eberle |
LW RW |
36 | 17 | 3 | $3,250,000 | $3,250,000 | UFA | - | - | - | - |
| Alex Vlasic |
D |
25 | 4 | 3 | $3,100,000 | $3,100,000 | $3,100,000 | RFA | - | - | - |
| Marco Rossi |
C |
25 | 5 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Simon Edvinsson |
D |
23 | 4 | 4 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - |
| Bryan Rust |
LW RW |
34 | 12 | 3 | $2,500,000 | UFA | - | - | - | - | - |
| Anton Lundell |
C |
25 | 5 | 4 | $2,250,000 | $2,250,000 | $2,250,000 | RFA | - | - | - |
| Nic Dowd |
C |
36 | 16 | 3 | $2,150,000 | UFA | - | - | - | - | - |
| Ty Emberson |
D |
26 | 5 | 3 | $2,100,000 | $2,100,000 | RFA | - | - | - | - |
| Jamie Drysdale |
D |
24 | 5 | 3 | $2,100,000 | RFA | - | - | - | - | - |
| Anton Forsberg |
G |
34 | 13 | 2 | $1,850,000 | $1,850,000 | UFA | - | - | - | - |
| Frank Nazar |
C LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Mackie Samoskevich |
LW RW |
24 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Kaedan Korczak |
D |
25 | 6 | 2 | $1,200,000 | $1,200,000 | RFA | - | - | - | - |
| Justin Danforth |
LW RW |
33 | 5 | 3 | $1,000,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $73,243,000 | $46,743,000 | $26,100,000 | $2,500,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Vladimir Tarasenko |
LW RW |
35 | 14 | 4 | $4,750,000 | UFA | - | - | - | - | - |
| Jimmy Snuggerud |
RW |
22 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Trevor Connelly |
LW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Lenni Hameenaho |
LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Shai Buium |
D |
23 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Helge Grans |
D |
24 | 5 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Sasha Pastujov |
LW RW |
23 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Felix Unger Sorum |
LW RW |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Luke Tuch |
LW RW |
24 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Justin Sourdif |
LW RW |
24 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Anttoni Honka |
D |
26 | 4 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Arttu Karki |
D |
22 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Niklas Kokko |
G
|
22 | 3 | 1 | $975,000 | RFA | - | - | - | - | - |
| Otto Salin |
D |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Ryan Ufko |
D |
23 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Carson Latimer |
LW RW |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Kyle Masters |
D |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Adam Mascherin |
LW RW |
28 | 8 | 3 | $787,500 | UFA | - | - | - | - | - |
| Tom Hedberg |
D |
27 | 5 | 3 | $787,500 | RFA | - | - | - | - | - |
| Tyler Thorpe |
RW |
21 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Connor Kurth |
C LW RW |
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Kirill Gerasimyuk |
G
|
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Tomas Suchanek |
G
|
23 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| Otto Kivenmaki |
C LW RW |
26 | 4 | 2 | $735,000 | RFA | - | - | - | - | - |
| Adam Gaudette |
LW RW |
30 | 9 | 4 | $650,000 | UFA | - | - | - | - | - |
| Adam Huska |
G
|
29 | 7 | 1 | $650,000 | UFA | - | - | - | - | - |
| Adam Tambellini |
C LW RW |
32 | 9 | 3 | $650,000 | UFA | - | - | - | - | - |
| Aidan Dudas |
C |
26 | 6 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $31,048,125 | $15,839,375 | $4,725,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $7,379,813 | $5,858,938 | $4,747,500 | $4,275,000 | $4,275,000 | $4,275,000 | $4,275,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Luke Richardson | 56 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Karl Taylor | 54 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 73,227 | 5,231 | 84% | $89 | $6,517,203 |
| Level 2: 5250 | 71,937 | 5,138 | 98% | $48 | $3,452,976 |
| Level 3: 2600 | 35,882 | 2,563 | 99% | $25 | $897,050 |
| Level 4: 4200 | 48,131 | 3,438 | 82% | $15 | $721,965 |
| Level 5: 1200 | 16,559 | 1,183 | 99% | $190 | $3,146,210 |
| Total Attendance: | 245,736 | 17,553 | 90% | - | $19,892,796 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|