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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Robert Thomas |
C LW RW |
27 | 8 | 7 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 | $6,667,000 |
| Pavel Buchnevich |
LW RW |
31 | 11 | 4 | $5,650,000 | UFA | - | - | - | - | - |
| Rasmus Ristolainen |
D |
32 | 12 | 2 | $4,800,000 | $4,800,000 | UFA | - | - | - | - |
| Wyatt Johnston |
C LW RW |
23 | 4 | 4 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - |
| Jake DeBrusk |
LW RW |
30 | 10 | 4 | $4,350,000 | $4,350,000 | UFA | - | - | - | - |
| Pius Suter |
C LW RW |
30 | 9 | 2 | $4,350,000 | $4,350,000 | UFA | - | - | - | - |
| Vladislav Gavrikov |
D |
31 | 9 | 2 | $4,000,000 | $4,000,000 | UFA | - | - | - | - |
| Blake Coleman |
LW RW |
35 | 11 | 4 | $3,900,000 | UFA | - | - | - | - | - |
| Andrei Vasilevskiy |
G |
32 | 11 | 7 | $4,640,000 | $4,640,000 | $4,640,000 | UFA | - | - | - |
| Karel Vejmelka |
G |
30 | 10 | 1 | $3,650,000 | UFA | - | - | - | - | - |
| Cam Fowler |
D |
35 | 15 | 7 | $5,750,000 | UFA | - | - | - | - | - |
| MacKenzie Weegar |
D |
32 | 12 | 5 | $4,750,000 | UFA | - | - | - | - | - |
| Brady Tkachuk |
LW RW |
27 | 7 | 4 | $4,600,000 | RFA | - | - | - | - | - |
| David Kampf |
C LW RW |
31 | 9 | 4 | $2,850,000 | UFA | - | - | - | - | - |
| Mattias Janmark |
C LW RW |
34 | 1 | 2 | $1,650,000 | $1,650,000 | UFA | - | - | - | - |
| Evan Rodrigues |
C LW RW |
33 | 12 | 4 | $1,500,000 | UFA | - | - | - | - | - |
| Yegor Zamula |
D |
26 | 6 | 2 | $1,400,000 | $1,400,000 | RFA | - | - | - | - |
| Ilya Lyubushkin |
D |
32 | 8 | 3 | $1,300,000 | UFA | - | - | - | - | - |
| Lian Bichsel |
D |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Matthew Knies |
LW RW |
24 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Jordan Oesterle |
D |
34 | 11 | 2 | $1,170,000 | $1,170,000 | UFA | - | - | - | - |
| Jonah Gadjovich |
LW RW |
28 | 8 | 1 | $950,000 | UFA | - | - | - | - | - |
| Frederick Gaudreau |
C LW RW |
33 | 12 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| PRO TOTALS | $75,677,000 | $38,277,000 | $15,907,000 | $11,267,000 | $6,667,000 | $6,667,000 | $6,667,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Yager |
C RW |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Owen Beck |
C |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
26 | 6 | 1 | $1,378,125 | RFA | - | - | - | - | - |
| Raphael Lavoie |
C |
26 | 6 | 1 | $1,378,125 | RFA | - | - | - | - | - |
| Nico Myatovic |
C LW |
22 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Daniil Zhilkin |
C |
23 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Luca Del Bel Belluz |
C LW RW |
23 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Conor Sheary |
LW RW |
34 | 12 | 4 | $1,100,000 | UFA | - | - | - | - | - |
| Topi Niemela |
D |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Luca Marrelli |
D |
21 | 1 | 3 | $975,000 | $975,000 | $975,000 | RFA | - | - | - |
| Miko Matikka |
LW RW |
23 | 1 | 2 | $975,000 | $975,000 | RFA | - | - | - | - |
| Cam Dineen |
D |
28 | 9 | 1 | $930,000 | UFA | - | - | - | - | - |
| Givani Smith |
LW RW |
28 | 9 | 1 | $900,000 | UFA | - | - | - | - | - |
| Carter Gylander |
G
|
25 | 3 | 2 | $880,000 | $880,000 | RFA | - | - | - | - |
| Jacob Melanson |
LW RW |
23 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Anton Johansson |
D |
22 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Terrell Goldsmith |
D |
21 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Adam Engstrom |
D |
23 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Stephen Halliday |
C |
24 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Jackson Hallum |
C LW RW |
24 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Jon-Randall Avon |
C |
23 | 4 | 1 | $787,500 | RFA | - | - | - | - | - |
| Connor Clattenburg |
LW |
21 | 1 | 3 | $700,000 | $700,000 | $700,000 | RFA | - | - | - |
| Ryan McCleary |
D |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Vinny Duplessis |
G
|
27 | 3 | 2 | $682,500 | $682,500 | UFA | - | - | - | - |
| Kristoffer Eberly |
G
|
24 | 1 | 3 | $670,000 | $670,000 | $670,000 | RFA | - | - | - |
| Tyson Gross |
RW |
24 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Marshall Rifai |
D |
28 | 2 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Collin Delia |
G
|
32 | 10 | 1 | $650,000 | UFA | - | - | - | - | - |
| Gustavs Davis Grigals |
G
|
28 | 4 | 1 | $650,000 | UFA | - | - | - | - | - |
| Mitchell Stephens |
C LW RW |
29 | 10 | 2 | $650,000 | UFA | - | - | - | - | - |
| Ryan Shea |
D |
29 | 6 | 2 | $650,000 | UFA | - | - | - | - | - |
| Ryan Tverberg |
C LW RW |
24 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $29,371,250 | $13,098,750 | $7,395,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,937,125 | $1,309,875 | $739,500 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| DJ Smith | 48 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Steve Ott | 43 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 30 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 157,150 | 5,238 | 84% | $90 | $14,143,500 |
| Level 2: 5250 | 128,936 | 4,298 | 82% | $52 | $6,704,672 |
| Level 3: 2600 | 57,673 | 1,922 | 74% | $30 | $1,730,190 |
| Level 4: 4200 | 88,349 | 2,945 | 70% | $18 | $1,590,282 |
| Level 5: 1200 | 35,615 | 1,187 | 99% | $180 | $6,410,700 |
| Total Attendance: | 467,723 | 15,591 | 80% | - | $41,282,115 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|