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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Robert Thomas |
C LW RW |
27 | 8 | 7 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | UFA |
| Brady Tkachuk |
LW RW |
27 | 7 | 7 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 |
| Matthew Knies |
LW RW |
24 | 3 | 3 | $5,600,000 | $5,600,000 | $5,600,000 | RFA | - | - | - |
| Rasmus Ristolainen |
D |
32 | 12 | 2 | $4,800,000 | UFA | - | - | - | - | - |
| Wyatt Johnston |
C LW RW |
23 | 4 | 4 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - | - |
| Jake DeBrusk |
LW RW |
30 | 10 | 4 | $4,350,000 | UFA | - | - | - | - | - |
| Pius Suter |
C LW RW |
30 | 9 | 2 | $4,350,000 | UFA | - | - | - | - | - |
| Vladislav Gavrikov |
D |
31 | 9 | 2 | $4,000,000 | UFA | - | - | - | - | - |
| Andrei Vasilevskiy |
G |
32 | 11 | 7 | $4,640,000 | $4,640,000 | UFA | - | - | - | - |
| Mattias Janmark |
C LW RW |
34 | 1 | 2 | $1,650,000 | UFA | - | - | - | - | - |
| Yegor Zamula |
D |
26 | 6 | 2 | $1,400,000 | RFA | - | - | - | - | - |
| Lian Bichsel |
D |
22 | 3 | 4 | $1,350,000 | $1,350,000 | $1,350,000 | $1,350,000 | RFA | - | - |
| Jordan Oesterle |
D |
34 | 11 | 2 | $1,170,000 | UFA | - | - | - | - | - |
| Frederick Gaudreau |
C LW RW |
33 | 12 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $51,227,000 | $28,857,000 | $24,217,000 | $14,017,000 | $12,667,000 | $12,667,000 | $6,000,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Anton Frondell |
C LW RW |
19 | 0 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Owen Beck |
C |
22 | 3 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Brayden Yager |
C RW |
21 | 1 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Benoit-Olivier Groulx |
C |
26 | 6 | 1 | $1,447,031 | RFA | - | - | - | - | - |
| Raphael Lavoie |
C |
26 | 6 | 1 | $1,447,031 | RFA | - | - | - | - | - |
| Danil Zhilkin |
C |
23 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Luca Del Bel Belluz |
C LW RW |
23 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Nico Myatovic |
C LW |
22 | 1 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Jiri Felcman |
C |
21 | 0 | 3 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Luca Marrelli |
D |
21 | 1 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Miko Matikka |
LW RW |
23 | 1 | 2 | $975,000 | RFA | - | - | - | - | - |
| Carter Gylander |
G
|
25 | 3 | 2 | $880,000 | RFA | - | - | - | - | - |
| Jackson Hallum |
C LW RW |
24 | 3 | 1 | $866,250 | RFA | - | - | - | - | - |
| Jacob Melanson |
LW RW |
23 | 4 | 2 | $866,250 | RFA | - | - | - | - | - |
| Jon-Randall Avon |
C |
23 | 4 | 1 | $826,875 | RFA | - | - | - | - | - |
| Anton Johansson |
D |
22 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Terrell Goldsmith |
D |
21 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Adam Engstrom |
D |
23 | 1 | 2 | $825,000 | RFA | - | - | - | - | - |
| Stephen Halliday |
C |
24 | 1 | 2 | $825,000 | RFA | - | - | - | - | - |
| Ryan McCleary |
D |
23 | 3 | 1 | $800,000 | RFA | - | - | - | - | - |
| Ryan Tverberg |
C LW RW |
24 | 3 | 1 | $800,000 | RFA | - | - | - | - | - |
| Connor Clattenburg |
LW |
21 | 1 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Vinny Duplessis |
G
|
27 | 3 | 2 | $682,500 | UFA | - | - | - | - | - |
| Kristoffer Eberly |
G
|
24 | 1 | 3 | $670,000 | $670,000 | RFA | - | - | - | - |
| Tyson Gross |
RW |
24 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Marshall Rifai |
D |
28 | 2 | 3 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $26,335,937 | $14,445,000 | $2,850,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,633,594 | $1,444,500 | $285,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| DJ Smith | 48 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Steve Ott | 43 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 0 | 0 | 0% | $90 | $0 |
| Level 2: 5250 | 0 | 0 | 0% | $52 | $0 |
| Level 3: 2600 | 0 | 0 | 0% | $30 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $18 | $0 |
| Level 5: 1200 | 0 | 0 | 0% | $180 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|