Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 27 | 28 | 29 | 30 | 31 | 32 | 33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Timo Meier |
LW RW |
29 | 8 | 7 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA |
| Joel Eriksson Ek |
C |
28 | 8 | 7 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | UFA |
| Teuvo Teravainen |
C |
31 | 10 | 6 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - | - |
| Tage Thompson |
C |
28 | 7 | 7 | $3,870,000 | $3,870,000 | $3,870,000 | $3,870,000 | $3,870,000 | $3,870,000 | $3,870,000 |
| Mathieu Joseph |
LW RW |
28 | 7 | 4 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - |
| Hampus Lindholm |
D |
31 | 11 | 6 | $5,750,000 | $5,750,000 | UFA | - | - | - | - |
| Cole Caufield |
LW RW |
24 | 3 | 4 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - |
| Anthony DeAngelo |
D |
30 | 9 | 4 | $4,250,000 | $4,250,000 | UFA | - | - | - | - |
| Robby Fabbri |
C |
29 | 9 | 4 | $4,050,000 | $4,050,000 | UFA | - | - | - | - |
| Justin Holl |
D |
33 | 7 | 3 | $2,850,000 | UFA | - | - | - | - | - |
| Kirill Marchenko |
LW RW |
25 | 2 | 3 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Nick Bjugstad |
C |
33 | 11 | 4 | $2,650,000 | UFA | - | - | - | - | - |
| Pius Suter |
C |
29 | 7 | 2 | $2,650,000 | UFA | - | - | - | - | - |
| J.J. Moser |
D |
25 | 2 | 3 | $2,200,000 | $2,200,000 | $2,200,000 | RFA | - | - | - |
| Trent Frederic |
C |
27 | 6 | 2 | $2,100,000 | RFA | - | - | - | - | - |
| Jesperi Kotkaniemi |
C |
25 | 5 | 4 | $1,700,000 | $1,700,000 | RFA | - | - | - | - |
| Peyton Krebs |
C |
24 | 4 | 3 | $1,350,000 | $1,350,000 | RFA | - | - | - | - |
| Connor Dewar |
C |
26 | 5 | 4 | $1,000,000 | $1,000,000 | RFA | - | - | - | - |
| Parker Kelly |
LW RW |
26 | 5 | 3 | $1,000,000 | RFA | - | - | - | - | - |
| Tristan Bertucci |
D |
20 | 0 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| PRO TOTALS | $63,295,000 | $52,045,000 | $33,945,000 | $22,370,000 | $14,270,000 | $14,270,000 | $3,870,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 27 | 28 | 29 | 30 | 31 | 32 | 33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrew Cristall |
LW RW |
20 | 0 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Jiri Kulich |
C |
21 | 1 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Jesper Wallstedt |
G
|
23 | 2 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Jett Woo |
D |
25 | 5 | 3 | $1,378,125 | RFA | - | - | - | - | - |
| Olivier Rodrigue |
G
|
25 | 5 | 3 | $1,378,125 | RFA | - | - | - | - | - |
| Christian Kyrou |
D |
22 | 1 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Daniil Chayka |
D |
23 | 2 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Axel Jonsson Fjallby |
LW RW |
27 | 6 | 3 | $1,100,000 | RFA | - | - | - | - | - |
| Jordan Spence |
D |
24 | 4 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Nick Seeler |
D |
32 | 8 | 3 | $995,000 | UFA | - | - | - | - | - |
| Ilya Fedotov |
LW RW |
22 | 0 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Dylan Peterson |
C |
23 | 0 | 2 | $975,000 | $975,000 | RFA | - | - | - | - |
| Michael Benning |
D |
23 | 1 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Marshall Warren |
D |
24 | 1 | 2 | $975,000 | RFA | - | - | - | - | - |
| Stanislav Svozil |
D |
22 | 2 | 3 | $975,000 | RFA | - | - | - | - | - |
| Tyce Thompson |
C |
26 | 3 | 2 | $866,250 | RFA | - | - | - | - | - |
| Artem Duda |
D |
21 | 0 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Artem Shlaine |
C |
23 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Ethan Cardwell |
LW RW |
23 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Mitchell Russell |
C LW RW |
24 | 3 | 3 | $792,750 | $792,750 | RFA | - | - | - | - |
| Arturs Silovs |
G
|
24 | 4 | 3 | $787,500 | RFA | - | - | - | - | - |
| Filip Roos |
D |
26 | 3 | 2 | $740,250 | RFA | - | - | - | - | - |
| Jordan Frasca |
C |
24 | 3 | 3 | $729,750 | $729,750 | RFA | - | - | - | - |
| Carl Lindbom |
G
|
22 | 1 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Dmitry Zlodeyev |
C |
23 | 2 | 3 | $700,000 | RFA | - | - | - | - | - |
| Valentin Nussbaumer |
C LW RW |
25 | 3 | 3 | $682,500 | $682,500 | RFA | - | - | - | - |
| Strauss Mann |
G
|
27 | 4 | 3 | $682,500 | RFA | - | - | - | - | - |
| Daniil Miromanov |
D |
28 | 4 | 3 | $655,000 | $655,000 | UFA | - | - | - | - |
| Noah Chadwick |
D |
20 | 0 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Calvin Thurkauf |
C LW RW |
28 | 5 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Jiri Tichacek |
D |
22 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Justin Brazeau |
LW RW |
27 | 6 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Oliver Kylington |
D |
28 | 9 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Alexander Suvorov |
C LW RW |
23 | 1 | 2 | $650,000 | RFA | - | - | - | - | - |
| Jacob Quillan |
C |
23 | 1 | 2 | $650,000 | RFA | - | - | - | - | - |
| Max Sasson |
C |
25 | 2 | 3 | $650,000 | RFA | - | - | - | - | - |
| Stepan Nikulin |
LW RW |
24 | 1 | 2 | $650,000 | RFA | - | - | - | - | - |
| Theo Rochette |
C |
23 | 2 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $34,061,500 | $16,460,000 | $3,950,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $3,406,150 | $1,646,000 | $395,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Derek Lalonde | 52 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - |
| Travis Green | 53 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - |
| COACHING TOTALS | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $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% | $88 | $0 |
| Level 2: 5250 | 0 | 0 | 0% | $50 | $0 |
| Level 3: 2600 | 0 | 0 | 0% | $26 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $15 | $0 |
| Level 5: 1200 | 0 | 0 | 0% | $192 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|