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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Victor Hedman |
D |
36 | 16 | 3 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Sam Reinhart |
C RW |
31 | 11 | 7 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - |
| Matias Maccelli |
LW RW |
26 | 6 | 3 | $3,300,000 | RFA | - | - | - | - | - |
| Pierre-Luc Dubois |
C LW |
28 | 9 | 4 | $4,350,000 | $4,350,000 | $4,350,000 | UFA | - | - | - |
| Mikhail Sergachev |
D |
28 | 8 | 4 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - |
| Samuel Montembeault |
G |
30 | 10 | 2 | $3,200,000 | $3,200,000 | UFA | - | - | - | - |
| Evgeny Kuznetsov |
C RW |
34 | 14 | 7 | $5,950,000 | UFA | - | - | - | - | - |
| Conor Garland |
LW RW |
30 | 10 | 6 | $4,050,000 | $4,050,000 | $4,050,000 | $4,050,000 | UFA | - | - |
| Colton Sissons |
C |
33 | 13 | 4 | $3,500,000 | $3,500,000 | UFA | - | - | - | - |
| Luke Kunin |
C LW RW |
29 | 9 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - |
| Carter Hart |
G |
28 | 9 | 3 | $3,200,000 | $3,200,000 | $3,200,000 | UFA | - | - | - |
| Cole Sillinger |
C LW |
23 | 4 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - |
| Tyson Foerster |
LW RW |
24 | 5 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Dakota Mermis |
D |
32 | 10 | 3 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Damon Severson |
D |
32 | 13 | 3 | $2,450,000 | $2,450,000 | UFA | - | - | - | - |
| Arthur Kaliyev |
LW RW |
25 | 6 | 4 | $1,700,000 | $1,700,000 | RFA | - | - | - | - |
| Alex Turcotte |
C LW RW |
25 | 6 | 2 | $1,400,000 | $1,400,000 | RFA | - | - | - | - |
| Brett Leason |
C LW RW |
27 | 6 | 1 | $1,400,000 | RFA | - | - | - | - | - |
| Nicholas Robertson |
LW RW |
25 | 6 | 1 | $1,400,000 | RFA | - | - | - | - | - |
| Adam Boqvist |
D |
26 | 7 | 1 | $1,200,000 | RFA | - | - | - | - | - |
| Joel Edmundson |
D |
33 | 13 | 3 | $700,000 | $700,000 | UFA | - | - | - | - |
| Nick Leddy |
D |
35 | 15 | 2 | $650,000 | $650,000 | UFA | - | - | - | - |
| Spencer Martin |
G |
31 | 11 | 1 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $66,250,000 | $52,350,000 | $36,250,000 | $12,450,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ethan Bear |
D |
29 | 9 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - |
| Joona Luoto |
LW RW |
29 | 7 | 3 | $1,659,563 | UFA | - | - | - | - | - |
| Cole Beaudoin |
C |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| David Reinbacher |
D |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Aleksandr Kisakov |
C LW RW |
24 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Antti Tuomisto |
D |
25 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Vasiliy Ponomarev |
C |
24 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Jesse Pulkkinen |
D |
22 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Carson Bjarnason |
G
|
21 | 2 | 2 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Carson Rehkopf |
C LW RW |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Paul Ludwinski |
C LW |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Keith Petruzzelli |
G
|
27 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Jack Finley |
C RW |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Jakub Milota |
G
|
20 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Cam Squires |
LW RW |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Michael Sgarbossa |
C |
34 | 9 | 3 | $900,000 | $900,000 | UFA | - | - | - | - |
| Alex Cotton |
D |
25 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Jake Chiasson |
C LW RW |
23 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Jesper Vikman |
G
|
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Dalyn Wakely |
C RW |
22 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Alex Jefferies |
LW RW |
25 | 3 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Mike Hardman |
C LW RW |
27 | 6 | 1 | $771,750 | RFA | - | - | - | - | - |
| William McIsaac |
D |
20 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Emil Johansson |
D |
30 | 7 | 3 | $750,000 | UFA | - | - | - | - | - |
| Vsevolod Komarov |
D |
22 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Samuel Bolduc |
D |
26 | 6 | 2 | $716,625 | $716,625 | RFA | - | - | - | - |
| Trent Swick |
LW |
22 | 1 | 3 | $700,000 | $700,000 | $700,000 | RFA | - | - | - |
| Dylan Roobroeck |
C LW |
22 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Ben McCartney |
LW RW |
25 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Fisher Scott |
D |
22 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Daniel Laatsch |
D |
24 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Alex Galchenyuk |
C LW RW |
32 | 13 | 3 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $33,777,876 | $25,165,375 | $9,900,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $7,796,394 | $6,935,144 | $5,408,607 | $4,418,607 | $4,418,607 | $4,418,607 | $4,418,607 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Craig Berube | 63 | $1,300,000 | $1,300,000 | - | - | - | - | - | - | - | - |
| Jeff Blashill | 51 | $700,000 | $700,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 69,679 | 4,977 | 80% | $95 | $6,619,505 |
| Level 2: 5250 | 54,922 | 3,923 | 75% | $57 | $3,130,554 |
| Level 3: 2600 | 26,724 | 1,909 | 73% | $31 | $828,444 |
| Level 4: 4200 | 44,389 | 3,171 | 75% | $17 | $754,613 |
| Level 5: 1200 | 14,421 | 1,030 | 86% | $195 | $2,812,095 |
| Total Attendance: | 210,135 | 15,010 | 77% | - | $19,096,036 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|