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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Thatcher Demko |
G |
30 | 8 | 3 | $6,583,000 | $6,583,000 | $6,583,000 | UFA | - | - | - |
| Dougie Hamilton |
D |
32 | 12 | 3 | $6,500,000 | UFA | - | - | - | - | - |
| Brandon Montour |
D |
31 | 9 | 3 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Vladimir Tarasenko |
LW RW |
34 | 12 | 4 | $4,750,000 | $4,750,000 | UFA | - | - | - | - |
| Nino Niederreiter |
LW RW |
33 | 13 | 3 | $4,500,000 | UFA | - | - | - | - | - |
| Aleksander Barkov |
C |
30 | 10 | 7 | $4,160,000 | $4,160,000 | $4,160,000 | UFA | - | - | - |
| Ivan Barbashev |
C |
30 | 9 | 3 | $3,750,000 | $3,750,000 | UFA | - | - | - | - |
| Jonathan Huberdeau |
C |
32 | 12 | 4 | $3,750,000 | $3,750,000 | UFA | - | - | - | - |
| Sam Bennett |
C |
29 | 9 | 3 | $3,750,000 | $3,750,000 | UFA | - | - | - | - |
| Jordan Eberle |
LW RW |
35 | 15 | 3 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - |
| Bryan Rust |
LW RW |
33 | 10 | 3 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Anton Lundell |
C |
24 | 3 | 4 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | RFA | - | - |
| Calle Jarnkrok |
C |
34 | 12 | 3 | $2,250,000 | $2,250,000 | UFA | - | - | - | - |
| Samuel Blais |
LW RW |
29 | 8 | 4 | $2,150,000 | $2,150,000 | $2,150,000 | UFA | - | - | - |
| Nic Dowd |
C |
35 | 14 | 3 | $2,150,000 | $2,150,000 | UFA | - | - | - | - |
| Alexander Barabanov |
LW RW |
31 | 4 | 4 | $2,150,000 | UFA | - | - | - | - | - |
| Jamie Drysdale |
D |
23 | 3 | 3 | $2,100,000 | $2,100,000 | RFA | - | - | - | - |
| Anton Forsberg |
G |
33 | 11 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | UFA | - | - | - |
| Chris Driedger |
G |
31 | 10 | 1 | $1,750,000 | UFA | - | - | - | - | - |
| Brendan Smith |
D |
36 | 13 | 3 | $1,250,000 | UFA | - | - | - | - | - |
| Justin Danforth |
LW RW |
32 | 3 | 3 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Marc Staal |
D |
38 | 16 | 2 | $950,000 | UFA | - | - | - | - | - |
| Adam Huska |
G |
28 | 5 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| PRO TOTALS | $69,993,000 | $52,893,000 | $20,243,000 | $2,250,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll >| Players | Position(s) | Age | Seasons | Contract Length | 27 | 28 | 29 | 30 | 31 | 32 | 33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nick Ritchie |
LW RW |
30 | 9 | 4 | $3,250,000 | $3,250,000 | UFA | - | - | - | - |
| Marco Rossi |
C |
24 | 3 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - |
| Ty Emberson |
D |
25 | 3 | 3 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | - | - | - |
| Oskar Lindblom |
LW RW |
29 | 7 | 2 | $1,850,000 | UFA | - | - | - | - | - |
| Joona Luoto |
LW RW |
28 | 5 | 3 | $1,659,563 | $1,659,563 | UFA | - | - | - | - |
| Lenni Hameenaho |
LW RW |
21 | 0 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Shai Buium |
D |
22 | 0 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Mackie Samoskevich |
LW RW |
23 | 1 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Simon Edvinsson |
D |
22 | 2 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Helge Grans |
D |
23 | 3 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Kaedan Korczak |
D |
24 | 4 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Carson Rehkopf |
C LW RW |
20 | 0 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Felix Unger Sorum |
LW RW |
20 | 0 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Luke Tuch |
LW RW |
23 | 0 | 2 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Alex Vlasic |
D |
24 | 2 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Sasha Pastujov |
LW RW |
22 | 2 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Anttoni Honka |
D |
25 | 2 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Niklas Kokko |
G
|
21 | 1 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Justin Sourdif |
LW RW |
23 | 2 | 3 | $975,000 | RFA | - | - | - | - | - |
| Otto Salin |
D |
21 | 0 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Ryan Ufko |
D |
22 | 0 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Carson Latimer |
LW RW |
22 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Kyle Masters |
D |
22 | 1 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Adam Mascherin |
LW RW |
27 | 6 | 3 | $787,500 | $787,500 | UFA | - | - | - | - |
| Tom Hedberg |
D |
26 | 3 | 3 | $787,500 | $787,500 | RFA | - | - | - | - |
| Tomas Suchanek |
G
|
22 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Otto Kivenmaki |
C LW RW |
25 | 2 | 2 | $735,000 | $735,000 | RFA | - | - | - | - |
| Alexander Pashin |
LW RW |
23 | 2 | 3 | $700,000 | RFA | - | - | - | - | - |
| Adam Gaudette |
LW RW |
29 | 7 | 4 | $650,000 | $650,000 | UFA | - | - | - | - |
| Adam Tambellini |
C LW RW |
31 | 7 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Aidan Dudas |
C |
25 | 4 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $38,368,313 | $28,218,313 | $12,000,000 | $2,750,000 | $0 | $0 | $0 | ||||
| SALARY CAP TOTALS | $14,285,438 | $13,270,438 | $11,648,607 | $10,723,607 | $10,448,607 | $10,448,607 | $10,448,607 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Luke Richardson | 55 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| Karl Taylor | 53 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $1,000,000 | $0 | $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% | $89 | $0 |
| Level 2: 5250 | 0 | 0 | 0% | $48 | $0 |
| Level 3: 2600 | 0 | 0 | 0% | $25 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $15 | $0 |
| Level 5: 1200 | 0 | 0 | 0% | $190 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|