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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Quinn Hughes |
D |
27 | 7 | 7 | $7,267,500 | $7,267,500 | $7,267,500 | $7,267,500 | $7,267,500 | $7,267,500 | $7,267,500 |
| Jordan Kyrou |
C LW RW |
28 | 9 | 7 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | UFA | - |
| Boone Jenner |
C |
33 | 14 | 2 | $5,800,000 | $5,800,000 | UFA | - | - | - | - |
| Adrian Kempe |
C LW RW |
30 | 11 | 7 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - |
| Joey Daccord |
G |
30 | 7 | 3 | $5,550,000 | $5,550,000 | UFA | - | - | - | - |
| Blake Coleman |
LW RW |
35 | 11 | 1 | $4,950,000 | UFA | - | - | - | - | - |
| Seth Jarvis |
C LW RW |
24 | 5 | 3 | $4,900,000 | $4,900,000 | RFA | - | - | - | - |
| Jake McCabe |
D |
33 | 12 | 3 | $4,515,000 | $4,515,000 | $4,515,000 | UFA | - | - | - |
| Dylan Strome |
C |
29 | 10 | 4 | $4,350,000 | UFA | - | - | - | - | - |
| Bowen Byram |
D |
25 | 6 | 1 | $4,300,000 | RFA | - | - | - | - | - |
| Alex Tuch |
C LW RW |
30 | 10 | 4 | $5,950,000 | UFA | - | - | - | - | - |
| Sam Carrick |
C RW |
34 | 12 | 3 | $2,400,000 | $2,400,000 | UFA | - | - | - | - |
| Kirby Dach |
C LW RW |
25 | 6 | 2 | $2,250,000 | RFA | - | - | - | - | - |
| Erik Cernak |
D |
29 | 10 | 4 | $2,700,000 | UFA | - | - | - | - | - |
| Jacob Middleton |
D |
30 | 10 | 4 | $2,700,000 | UFA | - | - | - | - | - |
| Konsta Helenius |
C RW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Viktor Arvidsson |
LW RW |
33 | 13 | 2 | $1,250,000 | UFA | - | - | - | - | - |
| Parker Wotherspoon |
D |
29 | 9 | 3 | $1,050,000 | $1,050,000 | UFA | - | - | - | - |
| Jeff Petry |
D |
39 | 16 | 2 | $1,050,000 | UFA | - | - | - | - | - |
| Philipp Grubauer |
G |
35 | 15 | 2 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $72,932,500 | $42,782,500 | $21,582,500 | $12,317,500 | $12,317,500 | $7,267,500 | $7,267,500 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake OBrien |
C |
19 | 0 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Nikita Chibrikov |
LW RW |
23 | 3 | 1 | $1,575,000 | RFA | - | - | - | - | - |
| Jani Nyman |
LW RW |
22 | 3 | 4 | $1,550,000 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - |
| David Goyette |
C LW RW |
22 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Thomas Bordeleau |
C LW RW |
24 | 4 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Alfons Freij |
D |
20 | 1 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Arshdeep Bains |
LW RW |
25 | 5 | 2 | $1,150,000 | $1,150,000 | RFA | - | - | - | - |
| Arno Tiefensee |
G
|
25 | 3 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Jake Christiansen |
D |
27 | 7 | 1 | $975,000 | UFA | - | - | - | - | - |
| Simon Forsmark |
D |
23 | 2 | 3 | $975,000 | RFA | - | - | - | - | - |
| Bogdan Konyushkov |
D |
24 | 3 | 1 | $937,125 | RFA | - | - | - | - | - |
| Dmitri Gamzin |
G
|
23 | 2 | 2 | $929,250 | $929,250 | RFA | - | - | - | - |
| Zac Funk |
LW RW |
23 | 3 | 2 | $892,500 | $892,500 | RFA | - | - | - | - |
| Cameron Berg |
C LW RW |
24 | 2 | 1 | $866,250 | RFA | - | - | - | - | - |
| Trent Miner |
G
|
25 | 5 | 2 | $826,875 | RFA | - | - | - | - | - |
| Victor Stjernborg |
C LW RW |
23 | 2 | 3 | $825,000 | RFA | - | - | - | - | - |
| Taylor Gauthier |
G
|
25 | 5 | 1 | $810,338 | RFA | - | - | - | - | - |
| Liam Dower-Nilsson |
C |
23 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Noa Vali |
G
|
21 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Oscar Tellstrom |
LW RW |
24 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Andrew Takacs |
G
|
25 | 0 | 1 | $800,000 | RFA | - | - | - | - | - |
| Daniel Russell |
C |
25 | 0 | 1 | $800,000 | RFA | - | - | - | - | - |
| Daniil Pylenkov |
D |
26 | 6 | 1 | $800,000 | RFA | - | - | - | - | - |
| Juha Jatkola |
G
|
24 | 3 | 1 | $800,000 | RFA | - | - | - | - | - |
| Will Gilson |
D |
25 | 0 | 1 | $800,000 | RFA | - | - | - | - | - |
| Vladimir Grudinin |
D |
23 | 2 | 3 | $700,000 | RFA | - | - | - | - | - |
| Jackson Edward |
D |
22 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Alexander Nylander |
C LW RW |
28 | 9 | 2 | $650,000 | UFA | - | - | - | - | - |
| Brandon Saad |
LW RW |
34 | 14 | 2 | $650,000 | UFA | - | - | - | - | - |
| Liam OBrien |
C LW RW |
32 | 12 | 2 | $650,000 | UFA | - | - | - | - | - |
| Steven Santini |
D |
31 | 7 | 2 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $29,411,088 | $11,984,250 | $3,400,000 | $1,550,000 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,941,109 | $1,198,425 | $340,000 | $155,000 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Don Granato | 99 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Manny Malhotra | 46 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - |
| Ryan Craig | 44 | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - |
| COACHING TOTALS | $2,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6181 | 0 | 0 | 0% | $80 | $0 |
| Level 2: 5250 | 0 | 0 | 0% | $45 | $0 |
| Level 3: 2600 | 0 | 0 | 0% | $25 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $12 | $0 |
| Level 5: 1200 | 0 | 0 | 0% | $190 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|