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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Werenski |
D |
29 | 10 | 7 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - |
| Andrei Svechnikov |
LW RW |
26 | 7 | 7 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | UFA | - | - |
| Michael Bunting |
LW RW |
31 | 5 | 4 | $4,250,000 | UFA | - | - | - | - | - |
| Brandon Carlo |
D |
30 | 10 | 6 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - |
| Casey Mittelstadt |
C |
28 | 8 | 4 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - |
| Tomas Hertl |
C |
33 | 13 | 7 | $5,950,000 | UFA | - | - | - | - | - |
| Dylan Cozens |
C |
25 | 6 | 3 | $3,600,000 | RFA | - | - | - | - | - |
| Connor Murphy |
D |
33 | 14 | 4 | $3,100,000 | UFA | - | - | - | - | - |
| Joonas Korpisalo |
G |
32 | 12 | 6 | $3,200,000 | $3,200,000 | UFA | - | - | - | - |
| Mason Appleton |
C |
30 | 8 | 4 | $2,650,000 | UFA | - | - | - | - | - |
| Yegor Chinakhov |
LW RW |
25 | 5 | 3 | $2,500,000 | $2,500,000 | RFA | - | - | - | - |
| Mattias Samuelsson |
D |
26 | 6 | 3 | $2,200,000 | RFA | - | - | - | - | - |
| Brett Howden |
C |
28 | 9 | 4 | $2,150,000 | $2,150,000 | $2,150,000 | UFA | - | - | - |
| Sam Lafferty |
C |
31 | 9 | 4 | $2,150,000 | UFA | - | - | - | - | - |
| Josh Anderson |
LW RW |
32 | 12 | 2 | $2,100,000 | $2,100,000 | UFA | - | - | - | - |
| Oskar Back |
C |
26 | 6 | 4 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - |
| Corey Perry |
LW RW |
41 | 20 | 2 | $2,000,000 | UFA | - | - | - | - | - |
| Patrik Nemeth |
D |
34 | 15 | 4 | $1,900,000 | UFA | - | - | - | - | - |
| Owen Pickering |
D |
22 | 4 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - |
| Justus Annunen |
G |
26 | 7 | 2 | $1,400,000 | $1,400,000 | UFA | - | - | - | - |
| Emil Heineman |
LW RW |
25 | 5 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Haydn Fleury |
D |
30 | 11 | 3 | $1,200,000 | UFA | - | - | - | - | - |
| Matt Nieto |
LW RW |
34 | 12 | 3 | $800,000 | UFA | - | - | - | - | - |
| Sergey Murashov |
G |
22 | 2 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Ryan Reaves |
LW RW |
39 | 17 | 2 | $735,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $66,247,500 | $34,400,000 | $24,450,000 | $22,300,000 | $6,250,000 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Kole Lind |
LW RW |
28 | 8 | 2 | $2,128,125 | $2,128,125 | UFA | - | - | - | - |
| Michael Brandsegg-Nygard |
LW RW |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Nate Danielson |
C |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| William Stromgren |
LW RW |
23 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Mikael Pyyhtia |
LW RW |
25 | 4 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Tanner Howe |
LW |
21 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Maxwell Gildon |
D |
27 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Mads Sogaard |
G
|
26 | 6 | 2 | $1,050,000 | $1,050,000 | RFA | - | - | - | - |
| Alexander Campbell |
C LW RW |
25 | 4 | 1 | $1,023,750 | RFA | - | - | - | - | - |
| Samuel Knazko |
D |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Ville Ottavainen |
D |
24 | 4 | 1 | $1,023,750 | RFA | - | - | - | - | - |
| Quinton Burns |
D |
21 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Elias Pettersson. |
D |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Rasmus Korhonen |
G
|
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Colten Ellis |
G
|
26 | 5 | 1 | $866,250 | RFA | - | - | - | - | - |
| Keean Washkurak |
C |
25 | 5 | 2 | $826,875 | $826,875 | RFA | - | - | - | - |
| Nicolas Aube-Kubel |
LW RW |
30 | 11 | 2 | $800,000 | UFA | - | - | - | - | - |
| Ole Julian Bjorgvik-Holm |
D |
24 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Liam Gorman |
C |
26 | 4 | 1 | $771,750 | RFA | - | - | - | - | - |
| Alex Gagne |
D |
24 | 4 | 1 | $735,000 | RFA | - | - | - | - | - |
| Alexander Gordin |
C LW RW |
25 | 3 | 1 | $735,000 | RFA | - | - | - | - | - |
| Juha Jaaska |
LW RW |
28 | 1 | 1 | $700,000 | UFA | - | - | - | - | - |
| Elliot Ekefjard |
LW RW |
24 | 4 | 2 | $682,500 | $682,500 | RFA | - | - | - | - |
| Nikita Novikov |
D |
23 | 4 | 2 | $682,500 | $682,500 | RFA | - | - | - | - |
| Johan Gustafsson |
G
|
34 | 6 | 1 | $650,000 | UFA | - | - | - | - | - |
| Vittorio Mancini |
D |
24 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $25,840,438 | $14,811,250 | $4,975,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $4,499,356 | $3,396,438 | $2,412,813 | $1,915,313 | $1,915,313 | $1,915,313 | $1,915,313 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dan Muse | 43 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Kirk MacDonald | 41 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 85,027 | 5,668 | 91% | $86 | $7,312,322 |
| Level 2: 5250 | 64,657 | 4,310 | 82% | $50 | $3,232,850 |
| Level 3: 2600 | 28,675 | 1,912 | 74% | $28 | $802,900 |
| Level 4: 4200 | 62,891 | 4,193 | 100% | $14 | $880,474 |
| Level 5: 1200 | 14,196 | 946 | 79% | $200 | $2,839,200 |
| Total Attendance: | 255,446 | 17,030 | 87% | - | $20,592,588 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|