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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rasmus Dahlin |
D |
26 | 8 | 7 | $8,983,500 | $8,983,500 | $8,983,500 | $8,983,500 | $8,983,500 | $8,983,500 | $8,983,500 |
| Nick Suzuki |
C |
27 | 9 | 6 | $6,350,000 | $6,350,000 | $6,350,000 | $6,350,000 | $6,350,000 | UFA | - |
| Travis Konecny |
LW RW |
29 | 11 | 4 | $6,350,000 | UFA | - | - | - | - | - |
| Karel Vejmelka |
G |
30 | 11 | 2 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Rasmus Andersson |
D |
30 | 11 | 4 | $5,500,000 | UFA | - | - | - | - | - |
| Shea Theodore |
D |
31 | 13 | 6 | $5,500,000 | UFA | - | - | - | - | - |
| Roope Hintz |
C LW RW |
30 | 10 | 5 | $5,350,000 | $5,350,000 | UFA | - | - | - | - |
| Gabriel Vilardi |
C LW RW |
27 | 9 | 4 | $5,050,000 | $5,050,000 | $5,050,000 | UFA | - | - | - |
| Matt Roy |
D |
31 | 12 | 2 | $4,800,000 | $4,800,000 | UFA | - | - | - | - |
| William Eklund |
C LW RW |
24 | 5 | 3 | $4,600,000 | $4,600,000 | RFA | - | - | - | - |
| Brady Skjei |
D |
32 | 12 | 2 | $4,000,000 | $4,000,000 | UFA | - | - | - | - |
| Mavrik Bourque |
C LW RW |
24 | 6 | 2 | $3,050,000 | $3,050,000 | RFA | - | - | - | - |
| Alexandre Texier |
C LW RW |
27 | 9 | 2 | $2,000,000 | $2,000,000 | UFA | - | - | - | - |
| Alex Iafallo |
C LW RW |
33 | 14 | 2 | $1,975,000 | $1,975,000 | UFA | - | - | - | - |
| Christian Dvorak |
C LW RW |
30 | 12 | 2 | $1,950,000 | UFA | - | - | - | - | - |
| Matthew Schaefer |
D |
19 | 1 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Adam Fantilli |
C LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Gavin Brindley |
LW RW |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
26 | 6 | 1 | $1,250,000 | RFA | - | - | - | - | - |
| Rasmus Kupari |
C LW RW |
26 | 8 | 1 | $1,250,000 | UFA | - | - | - | - | - |
| Vitek Vanecek |
G |
30 | 12 | 1 | $1,200,000 | UFA | - | - | - | - | - |
| Jakob Pelletier |
LW RW |
25 | 7 | 1 | $1,050,000 | RFA | - | - | - | - | - |
| Victor Olofsson |
LW RW |
31 | 9 | 2 | $925,000 | $925,000 | UFA | - | - | - | - |
| PRO TOTALS | $81,733,500 | $54,933,500 | $22,233,500 | $15,333,500 | $15,333,500 | $8,983,500 | $8,983,500 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Henry Thrun |
D |
25 | 4 | 2 | $1,400,000 | RFA | - | - | - | - | - |
| Joakim Kemell |
LW RW |
22 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Liam Greentree |
RW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Tristan Luneau |
D |
22 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Aleksi Heimosalmi |
D |
23 | 5 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Andrew Gibson |
D |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Aram Minnetian |
D |
21 | 1 | 3 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Isaiah George |
D |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Jordan Gustafson |
C LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Jake Richard |
LW RW |
22 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Gustav Nyquist |
C LW RW |
37 | 16 | 2 | $900,000 | UFA | - | - | - | - | - |
| Jack Matier |
D |
23 | 5 | 2 | $866,250 | RFA | - | - | - | - | - |
| Ben Hrebik |
G
|
20 | 1 | 2 | $850,000 | $850,000 | RFA | - | - | - | - |
| Layne Loomer |
C |
21 | 1 | 2 | $850,000 | $850,000 | RFA | - | - | - | - |
| Thomas Zocco |
C |
20 | 1 | 2 | $850,000 | $850,000 | RFA | - | - | - | - |
| Ronan Seeley |
D |
24 | 5 | 2 | $826,875 | $826,875 | RFA | - | - | - | - |
| Magnus Chrona |
G
|
26 | 5 | 1 | $826,875 | RFA | - | - | - | - | - |
| Ludvig Jansson |
D |
23 | 2 | 2 | $825,000 | RFA | - | - | - | - | - |
| Ilya Nabokov |
G
|
23 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Matthew Seminoff |
LW RW |
23 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Matteo Giampa |
LW RW |
23 | 4 | 1 | $800,000 | RFA | - | - | - | - | - |
| Semyon Chystyakov |
D |
25 | 5 | 2 | $787,500 | RFA | - | - | - | - | - |
| Kaden Hammell |
D |
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Semyon Vyazovoi |
G
|
23 | 3 | 2 | $700,000 | RFA | - | - | - | - | - |
| Albin Boija |
G
|
23 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Isac Hedquist |
C LW RW |
21 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Jon Wiebusch |
C LW RW |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Carter King |
C LW |
25 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Gleb Veremyev |
C LW |
23 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Harrison Scott |
C LW |
26 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Joey Larson |
LW RW |
25 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $28,182,500 | $13,964,375 | $1,000,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,818,250 | $1,396,438 | $100,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Huska | 51 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Benoit Desrosiers | 37 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 48,477 | 6,060 | 97% | $105 | $5,090,085 |
| Level 2: 5250 | 40,961 | 5,120 | 98% | $58 | $2,375,738 |
| Level 3: 2600 | 20,792 | 2,599 | 100% | $30 | $623,760 |
| Level 4: 4200 | 33,254 | 4,157 | 99% | $15 | $498,810 |
| Level 5: 1200 | 9,121 | 1,140 | 95% | $210 | $1,915,410 |
| Total Attendance: | 152,605 | 19,076 | 98% | - | $14,180,134 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|