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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Dobson |
D |
26 | 8 | 7 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 |
| Brandon Montour |
D |
32 | 12 | 3 | $6,100,000 | $6,100,000 | $6,100,000 | UFA | - | - | - |
| Nick Schmaltz |
C |
30 | 10 | 4 | $5,650,000 | UFA | - | - | - | - | - |
| Brock Boeser |
LW RW |
29 | 10 | 7 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | - |
| Jeremy Swayman |
G |
28 | 7 | 5 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - | - |
| Dante Fabbro |
D |
28 | 8 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - |
| Jean-Gabriel Pageau |
C |
34 | 14 | 2 | $2,800,000 | UFA | - | - | - | - | - |
| Michael McCarron |
C LW RW |
31 | 12 | 3 | $2,750,000 | UFA | - | - | - | - | - |
| Timothy Liljegren |
D |
27 | 9 | 3 | $2,700,000 | $2,700,000 | UFA | - | - | - | - |
| Ryan Donato |
C LW RW |
30 | 9 | 4 | $2,650,000 | UFA | - | - | - | - | - |
| Artturi Lehkonen |
LW RW |
31 | 12 | 5 | $3,250,000 | UFA | - | - | - | - | - |
| Ben Meyers |
C LW RW |
28 | 8 | 2 | $1,800,000 | UFA | - | - | - | - | - |
| Devin Cooley |
G |
29 | 7 | 3 | $1,450,000 | $1,450,000 | UFA | - | - | - | - |
| Anthony Duclair |
LW RW |
31 | 13 | 3 | $1,250,000 | UFA | - | - | - | - | - |
| Linus Karlsson |
C LW RW |
27 | 5 | 2 | $1,250,000 | UFA | - | - | - | - | - |
| Blake Lizotte |
C LW RW |
29 | 8 | 3 | $1,200,000 | $1,200,000 | UFA | - | - | - | - |
| Miles Wood |
LW RW |
31 | 11 | 2 | $1,170,000 | UFA | - | - | - | - | - |
| John Beecher |
C LW RW |
25 | 5 | 2 | $1,100,000 | RFA | - | - | - | - | - |
| Dennis Cholowski |
D |
28 | 9 | 3 | $900,000 | $900,000 | UFA | - | - | - | - |
| Haydn Fleury |
D |
30 | 12 | 3 | $850,000 | $850,000 | $850,000 | UFA | - | - | - |
| Nick Cousins |
C LW RW |
33 | 14 | 4 | $850,000 | UFA | - | - | - | - | - |
| Angus Booth |
D |
22 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Curtis Lazar |
C LW RW |
31 | 13 | 3 | $700,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $57,345,000 | $31,300,000 | $25,050,000 | $14,850,000 | $10,400,000 | $5,050,000 | $5,050,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ross Colton |
C LW RW |
30 | 9 | 4 | $2,450,000 | UFA | - | - | - | - | - |
| Reese Johnson |
C |
28 | 9 | 2 | $1,905,000 | UFA | - | - | - | - | - |
| Tyler Boucher |
LW RW |
23 | 5 | 2 | $1,653,750 | $1,653,750 | RFA | - | - | - | - |
| Cayden Primeau |
G
|
27 | 8 | 2 | $1,642,500 | $1,642,500 | UFA | - | - | - | - |
| Nicholas Abruzzese |
C LW RW |
27 | 5 | 2 | $1,618,219 | $1,618,219 | UFA | - | - | - | - |
| Cameron Lund |
C LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Dmitriy Simashev |
D |
21 | 1 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Tristan Broz |
C |
24 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Ethan Gauthier |
RW |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Maveric Lamoureux |
D |
22 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Brett Harrison |
C |
23 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Rasmus Kumpulainen |
C |
21 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Kyle Chauvette |
G
|
25 | 2 | 2 | $960,750 | $960,750 | RFA | - | - | - | - |
| Jaden Lipinski |
C LW RW |
22 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Antonio Stranges |
C LW RW |
24 | 5 | 2 | $866,250 | RFA | - | - | - | - | - |
| Alexander Tracy |
G
|
25 | 3 | 2 | $840,000 | $840,000 | RFA | - | - | - | - |
| Chris Hedden |
D |
24 | 4 | 1 | $800,000 | RFA | - | - | - | - | - |
| Hunter McKown |
C |
24 | 5 | 1 | $800,000 | RFA | - | - | - | - | - |
| Oliver Kylington |
D |
29 | 12 | 1 | $800,000 | UFA | - | - | - | - | - |
| Sonny Milano |
LW RW |
30 | 12 | 1 | $800,000 | UFA | - | - | - | - | - |
| Yaniv Perets |
G
|
26 | 5 | 1 | $800,000 | RFA | - | - | - | - | - |
| Gustav Stjernberg |
D |
24 | 2 | 2 | $790,000 | RFA | - | - | - | - | - |
| Andre Lee |
C LW RW |
26 | 5 | 2 | $771,750 | RFA | - | - | - | - | - |
| Aleksi Kivioja |
C LW RW |
23 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Grayden Siepmann |
D |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Hunter Mayo |
D |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Nate Tivey |
D |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $29,860,657 | $13,827,719 | $0 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $5,191,066 | $3,587,772 | $2,205,000 | $2,205,000 | $2,205,000 | $2,205,000 | $2,205,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 61 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Ryan Mougenel | 49 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 36,898 | 6,150 | 98% | $105 | $3,874,290 |
| Level 2: 5250 | 30,891 | 5,149 | 98% | $58 | $1,791,678 |
| Level 3: 2600 | 15,461 | 2,577 | 99% | $30 | $463,830 |
| Level 4: 4200 | 25,181 | 4,197 | 100% | $15 | $377,715 |
| Level 5: 1200 | 7,162 | 1,194 | 99% | $210 | $1,504,020 |
| Total Attendance: | 115,593 | 19,266 | 99% | - | $10,815,569 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|