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 Couturier |
C |
33 | 14 | 7 | $7,093,750 | UFA | - | - | - | - | - |
| Jordan Kyrou |
C LW RW |
27 | 9 | 7 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | UFA |
| Quinn Hughes |
D |
26 | 7 | 4 | $6,000,000 | RFA | - | - | - | - | - |
| Mason Marchment |
LW RW |
30 | 9 | 4 | $3,750,000 | UFA | - | - | - | - | - |
| Seth Jarvis |
C LW RW |
23 | 5 | 3 | $4,900,000 | $4,900,000 | $4,900,000 | RFA | - | - | - |
| Adrian Kempe |
LW RW |
29 | 11 | 7 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - |
| Danton Heinen |
LW RW |
30 | 10 | 4 | $3,050,000 | UFA | - | - | - | - | - |
| Bowen Byram |
D |
24 | 6 | 3 | $2,500,000 | RFA | - | - | - | - | - |
| Kirby Dach |
C |
24 | 6 | 2 | $2,250,000 | $2,250,000 | RFA | - | - | - | - |
| Erik Cernak |
D |
28 | 10 | 4 | $2,700,000 | $2,700,000 | UFA | - | - | - | - |
| Jacob Middleton |
D |
29 | 10 | 4 | $2,700,000 | $2,700,000 | UFA | - | - | - | - |
| Nick Foligno |
LW RW |
38 | 18 | 2 | $2,000,000 | UFA | - | - | - | - | - |
| Viktor Arvidsson |
LW RW |
32 | 13 | 2 | $1,250,000 | $1,250,000 | UFA | - | - | - | - |
| Simon Benoit |
D |
27 | 8 | 1 | $1,200,000 | UFA | - | - | - | - | - |
| Parker Wotherspoon |
D |
28 | 9 | 3 | $1,050,000 | $1,050,000 | $1,050,000 | UFA | - | - | - |
| Jeff Petry |
D |
38 | 16 | 2 | $1,050,000 | $1,050,000 | UFA | - | - | - | - |
| Samuel Ersson |
G |
26 | 5 | 1 | $1,000,000 | RFA | - | - | - | - | - |
| Jakub Vrana |
LW RW |
29 | 11 | 1 | $950,000 | UFA | - | - | - | - | - |
| Kevin Rooney |
C LW |
32 | 7 | 1 | $950,000 | UFA | - | - | - | - | - |
| Craig Smith |
C RW |
36 | 14 | 1 | $750,000 | UFA | - | - | - | - | - |
| Brandon Saad |
LW RW |
33 | 14 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| Philipp Grubauer |
G |
34 | 15 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| PRO TOTALS | $56,243,750 | $27,000,000 | $15,750,000 | $9,800,000 | $5,050,000 | $5,050,000 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Konsta Helenius |
C RW |
19 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| David Edstrom |
C |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Jani Nyman |
LW RW |
21 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Nikita Chibrikov |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Thomas Bordeleau |
C LW RW |
23 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Alfons Freij |
D |
19 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| David Goyette |
C LW RW |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Arno Tiefensee |
G
|
24 | 3 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Gavin McCarthy |
D |
20 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Simon Forsmark |
D |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Jake Christiansen |
D |
26 | 7 | 1 | $900,000 | RFA | - | - | - | - | - |
| Bogdan Konyushkov |
D |
23 | 3 | 1 | $892,500 | RFA | - | - | - | - | - |
| Dmitri Gamzin |
G
|
22 | 2 | 1 | $885,000 | RFA | - | - | - | - | - |
| Zac Funk |
LW RW |
22 | 3 | 3 | $850,000 | RFA | - | - | - | - | - |
| Trent Miner |
G
|
24 | 5 | 2 | $826,875 | $826,875 | RFA | - | - | - | - |
| Victor Stjernborg |
C LW RW |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Cameron Berg |
C LW RW |
23 | 2 | 2 | $825,000 | RFA | - | - | - | - | - |
| Taylor Gauthier |
G
|
24 | 5 | 1 | $771,750 | RFA | - | - | - | - | - |
| Daniil Pylenkov |
D |
25 | 6 | 1 | $752,456 | RFA | - | - | - | - | - |
| Dmitri Rashevsky |
LW RW |
25 | 5 | 1 | $752,456 | RFA | - | - | - | - | - |
| Connor Punnett |
D |
22 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Vladimir Grudinin |
D |
22 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Arshdeep Bains |
LW RW |
24 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Juha Jatkola |
G
|
23 | 3 | 1 | $682,500 | RFA | - | - | - | - | - |
| Nick Cicek |
D |
25 | 4 | 1 | $682,500 | RFA | - | - | - | - | - |
| Andreas Athanasiou |
C LW RW |
31 | 12 | 3 | $675,000 | UFA | - | - | - | - | - |
| Luke Krys |
D |
25 | 2 | 2 | $660,000 | RFA | - | - | - | - | - |
| Jackson Edward |
D |
21 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Alexander Nylander |
C LW RW |
27 | 9 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| Justin Schultz |
D |
35 | 13 | 1 | $650,000 | UFA | - | - | - | - | - |
| Peter Reynolds |
C |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Rourke Chartier |
C |
29 | 8 | 1 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $29,149,787 | $12,188,125 | $3,400,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,914,979 | $1,218,813 | $340,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Don Granato | 99 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Manny Malhotra | 45 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6181 | 6,181 | 6,181 | 100% | $80 | $494,480 |
| Level 2: 5250 | 5,250 | 5,250 | 100% | $45 | $236,250 |
| Level 3: 2600 | 2,600 | 2,600 | 100% | $25 | $65,000 |
| Level 4: 4200 | 4,200 | 4,200 | 100% | $12 | $50,400 |
| Level 5: 1200 | 1,137 | 1,137 | 95% | $190 | $216,030 |
| Total Attendance: | 19,368 | 19,368 | 100% | - | $1,433,916 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|