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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mark Stone |
LW RW |
34 | 15 | 3 | $7,000,000 | $7,000,000 | UFA | - | - | - | - |
| Thatcher Demko |
G |
31 | 11 | 5 | $6,583,000 | UFA | - | - | - | - | - |
| Michael Matheson |
D |
32 | 12 | 3 | $4,250,000 | $4,250,000 | UFA | - | - | - | - |
| Aleksander Barkov |
C |
31 | 13 | 7 | $4,160,000 | UFA | - | - | - | - | - |
| Mats Zuccarello |
LW RW |
39 | 16 | 2 | $4,100,000 | $4,100,000 | UFA | - | - | - | - |
| Jordan Eberle |
LW RW |
36 | 18 | 3 | $3,250,000 | UFA | - | - | - | - | - |
| Alex Vlasic |
D |
25 | 5 | 3 | $3,100,000 | $3,100,000 | RFA | - | - | - | - |
| Marco Rossi |
C |
25 | 6 | 4 | $2,750,000 | $2,750,000 | RFA | - | - | - | - |
| Mackie Samoskevich |
LW RW |
24 | 4 | 4 | $2,550,000 | $2,550,000 | $2,550,000 | $2,550,000 | UFA | - | - |
| Simon Edvinsson |
D |
23 | 5 | 4 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - |
| Ty Dellandrea |
C LW RW |
26 | 8 | 1 | $2,100,000 | UFA | - | - | - | - | - |
| Ty Emberson |
D |
26 | 6 | 3 | $2,100,000 | RFA | - | - | - | - | - |
| Anton Forsberg |
G |
34 | 14 | 2 | $1,850,000 | UFA | - | - | - | - | - |
| Derek Forbort |
D |
34 | 14 | 1 | $1,800,000 | UFA | - | - | - | - | - |
| Jared Spurgeon |
D |
37 | 17 | 2 | $1,500,000 | $1,500,000 | UFA | - | - | - | - |
| Jimmy Snuggerud |
LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Frank Nazar |
C LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Corey Perry |
LW RW |
41 | 21 | 2 | $1,300,000 | $1,300,000 | UFA | - | - | - | - |
| Kaedan Korczak |
D |
25 | 7 | 2 | $1,200,000 | RFA | - | - | - | - | - |
| Justin Sourdif |
LW RW |
24 | 5 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Dryden Hunt |
LW RW |
31 | 10 | 2 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Zachary Aston-Reese |
C |
32 | 11 | 2 | $900,000 | $900,000 | UFA | - | - | - | - |
| PRO TOTALS | $58,016,750 | $32,450,000 | $5,050,000 | $2,550,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonathan Drouin |
LW RW |
31 | 13 | 3 | $4,250,000 | $4,250,000 | UFA | - | - | - | - |
| Trevor Connelly |
LW RW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Lenni Hameenaho |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Shai Buium |
D |
23 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Helge Grans |
D |
24 | 6 | 2 | $1,378,125 | RFA | - | - | - | - | - |
| Sasha Pastujov |
LW RW |
23 | 5 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Felix Unger Sorum |
LW RW |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Jakub Vrana |
LW RW |
30 | 12 | 1 | $1,100,000 | UFA | - | - | - | - | - |
| Niklas Kokko |
G
|
22 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Hoyt Stanley |
D |
21 | 1 | 3 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Arttu Karki |
D |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Uvis Balinskis |
D |
30 | 4 | 3 | $900,000 | $900,000 | $900,000 | UFA | - | - | - |
| Charlie Leddy |
D |
22 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Petr Mrazek |
G
|
34 | 16 | 2 | $900,000 | $900,000 | UFA | - | - | - | - |
| Carson Latimer |
LW RW |
23 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Alex Cotton |
D |
25 | 5 | 2 | $866,250 | RFA | - | - | - | - | - |
| Ryan Reaves |
LW RW |
39 | 18 | 1 | $850,000 | UFA | - | - | - | - | - |
| Ondrej Palat |
LW RW |
35 | 15 | 3 | $830,000 | $830,000 | $830,000 | UFA | - | - | - |
| Tuomas Uronen |
C LW RW |
21 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Otto Salin |
D |
22 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Ryan Ufko |
D |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Dominic Toninato |
C |
32 | 8 | 2 | $800,000 | $800,000 | UFA | - | - | - | - |
| Noah Steen |
LW RW |
22 | 1 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Spencer Martin |
G
|
31 | 12 | 2 | $800,000 | $800,000 | UFA | - | - | - | - |
| Tomas Suchanek |
G
|
23 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Tyler Thorpe |
LW RW |
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Connor Kurth |
C LW RW |
23 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Kirill Gerasimyuk |
G
|
23 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Samuel Bolduc |
D |
26 | 7 | 2 | $716,625 | RFA | - | - | - | - | - |
| Jonas Rondbjerg |
LW RW |
27 | 8 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| FARM TOTALS | $32,193,500 | $18,570,000 | $2,730,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $7,044,350 | $5,682,000 | $4,098,000 | $3,825,000 | $3,825,000 | $3,825,000 | $3,825,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Luke Richardson | 57 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Karl Taylor | 54 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 48,730 | 6,091 | 97% | $105 | $5,116,650 |
| Level 2: 5250 | 40,657 | 5,082 | 97% | $58 | $2,358,106 |
| Level 3: 2600 | 20,786 | 2,598 | 100% | $30 | $623,580 |
| Level 4: 4200 | 33,216 | 4,152 | 99% | $15 | $498,240 |
| Level 5: 1200 | 9,331 | 1,166 | 97% | $210 | $1,959,510 |
| Total Attendance: | 152,720 | 19,090 | 98% | - | $14,250,715 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|