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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sean Monahan |
C |
32 | 12 | 3 | $6,400,000 | $6,400,000 | $6,400,000 | UFA | - | - | - |
| Filip Hronek |
D |
29 | 9 | 7 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA |
| Elvis Merzlikins |
G |
32 | 10 | 3 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - |
| Ivan Provorov |
D |
29 | 10 | 3 | $4,800,000 | $4,800,000 | $4,800,000 | UFA | - | - | - |
| Ilya Mikheyev |
LW RW |
32 | 7 | 3 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - |
| Alex Iafallo |
C LW RW |
33 | 13 | 3 | $3,800,000 | UFA | - | - | - | - | - |
| Dylan DeMelo |
D |
33 | 14 | 3 | $3,800,000 | UFA | - | - | - | - | - |
| Connor McMichael |
C |
25 | 6 | 3 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - | - | - |
| Evan Bouchard |
D |
27 | 7 | 4 | $2,750,000 | RFA | - | - | - | - | - |
| Juuso Valimaki |
D |
28 | 8 | 4 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | - | - |
| Brandon Tanev |
LW RW |
35 | 11 | 4 | $2,800,000 | UFA | - | - | - | - | - |
| Charlie Lindgren |
G |
33 | 12 | 1 | $2,700,000 | UFA | - | - | - | - | - |
| Carson Soucy |
D |
32 | 9 | 3 | $2,550,000 | UFA | - | - | - | - | - |
| Cole Perfetti |
C LW RW |
24 | 5 | 4 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | - | - | - |
| Radek Faksa |
C |
32 | 13 | 3 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | - | - | - |
| Paul Cotter |
C LW RW |
27 | 7 | 3 | $1,700,000 | RFA | - | - | - | - | - |
| Logan OConnor |
LW RW |
30 | 8 | 3 | $1,600,000 | UFA | - | - | - | - | - |
| Zachary LHeureux |
C LW RW |
23 | 4 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - |
| Connor Bedard |
C LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Denton Mateychuk |
D |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Ryan McLeod |
C LW RW |
27 | 7 | 4 | $1,400,000 | RFA | - | - | - | - | - |
| Joel Armia |
LW RW |
33 | 13 | 3 | $1,300,000 | UFA | - | - | - | - | - |
| David Gustafsson |
C |
26 | 6 | 4 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Ales Stezka |
G |
29 | 7 | 7 | $727,650 | $727,650 | $727,650 | $727,650 | $727,650 | UFA | - |
| Troy Stecher |
D |
32 | 12 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| PRO TOTALS | $67,127,650 | $41,227,650 | $37,827,650 | $9,827,650 | $5,477,650 | $4,750,000 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Julien Gauthier |
LW RW |
29 | 9 | 4 | $2,325,000 | $2,325,000 | $2,325,000 | UFA | - | - | - |
| Jens Looke |
LW RW |
29 | 9 | 2 | $1,783,180 | UFA | - | - | - | - | - |
| Arvid Holm |
G
|
28 | 6 | 2 | $1,466,625 | $1,466,625 | UFA | - | - | - | - |
| Noel Gunler |
LW RW |
25 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| John Farinacci |
C LW RW |
25 | 5 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Gracyn Sawchyn |
C |
21 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Hunter Haight |
C LW RW |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Sean Behrens |
D |
23 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Ryder Korczak |
C |
24 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Lukas Cormier |
D |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Ilya Protas |
C LW |
20 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Vinzenz Rohrer |
C LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Martin Chromiak |
LW RW |
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Isaiah Saville |
G
|
26 | 4 | 1 | $866,250 | RFA | - | - | - | - | - |
| Cameron Allen |
D |
21 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Justin Robidas |
C |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Michael Milne |
LW RW |
24 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Tyrel Bauer |
D |
24 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Hampton Slukynsky |
G
|
21 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Ty Gallagher |
D |
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Ty Murchison |
D |
23 | 1 | 2 | $700,000 | $700,000 | RFA | - | - | - | - |
| Riley Duran |
C LW RW |
24 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Dylan Anhorn |
D |
27 | 3 | 2 | $682,500 | $682,500 | UFA | - | - | - | - |
| Jason Polin |
LW RW |
27 | 4 | 2 | $682,500 | $682,500 | UFA | - | - | - | - |
| Nikita Nesterenko |
C |
25 | 3 | 2 | $682,500 | $682,500 | RFA | - | - | - | - |
| Harrison Meneghin |
G
|
22 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Nikita Grebenkin |
LW RW |
23 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Connor Kelley |
D |
24 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Dylan Wendt |
C LW RW |
25 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $28,489,805 | $16,379,125 | $5,950,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $6,546,343 | $5,335,275 | $4,292,362 | $3,697,362 | $3,697,362 | $3,697,362 | $3,697,362 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 67 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| Adam Foote | 54 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $1,600,000 | $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 | 85,982 | 6,142 | 98% | $84 | $7,222,488 |
| Level 2: 5250 | 71,949 | 5,139 | 98% | $48 | $3,453,552 |
| Level 3: 2600 | 35,504 | 2,536 | 98% | $25 | $887,600 |
| Level 4: 4200 | 57,425 | 4,102 | 98% | $13 | $746,525 |
| Level 5: 1200 | 13,855 | 990 | 82% | $195 | $2,701,725 |
| Total Attendance: | 264,715 | 18,908 | 97% | - | $20,552,345 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|