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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nick Suzuki |
C |
27 | 8 | 6 | $6,350,000 | $6,350,000 | $6,350,000 | $6,350,000 | $6,350,000 | $6,350,000 | UFA |
| Travis Konecny |
LW RW |
29 | 10 | 4 | $6,350,000 | $6,350,000 | UFA | - | - | - | - |
| Rasmus Andersson |
D |
30 | 10 | 4 | $5,500,000 | $5,500,000 | UFA | - | - | - | - |
| Shea Theodore |
D |
31 | 12 | 6 | $5,500,000 | $5,500,000 | UFA | - | - | - | - |
| Rasmus Dahlin |
D |
26 | 7 | 1 | $5,500,000 | RFA | - | - | - | - | - |
| Roope Hintz |
C LW RW |
30 | 9 | 5 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | - | - | - |
| Gabriel Vilardi |
C LW RW |
27 | 8 | 4 | $5,050,000 | $5,050,000 | $5,050,000 | $5,050,000 | UFA | - | - |
| Mark Scheifele |
C |
33 | 14 | 7 | $7,627,500 | UFA | - | - | - | - | - |
| William Eklund |
C LW RW |
24 | 4 | 3 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - | - |
| Frank Vatrano |
LW RW |
32 | 11 | 3 | $3,650,000 | UFA | - | - | - | - | - |
| Zach Whitecloud |
D |
30 | 9 | 3 | $2,850,000 | UFA | - | - | - | - | - |
| Christian Dvorak |
C LW RW |
30 | 11 | 2 | $1,950,000 | $1,950,000 | UFA | - | - | - | - |
| James Reimer |
G |
38 | 18 | 1 | $1,600,000 | UFA | - | - | - | - | - |
| Adam Fantilli |
C LW RW |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Conor Timmins |
D |
28 | 8 | 1 | $1,400,000 | UFA | - | - | - | - | - |
| Mavrik Bourque |
C LW RW |
24 | 5 | 3 | $1,575,000 | RFA | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
26 | 5 | 3 | $1,200,000 | RFA | - | - | - | - | - |
| Henry Thrun |
D |
25 | 3 | 2 | $1,400,000 | $1,400,000 | RFA | - | - | - | - |
| Jakob Pelletier |
LW RW |
25 | 6 | 3 | $1,000,000 | RFA | - | - | - | - | - |
| Jonas Johansson |
G |
31 | 9 | 1 | $925,000 | UFA | - | - | - | - | - |
| Gustav Nyquist |
C LW RW |
37 | 15 | 2 | $900,000 | $900,000 | UFA | - | - | - | - |
| Rasmus Kupari |
C LW RW |
26 | 7 | 1 | $725,000 | RFA | - | - | - | - | - |
| Jesper Myrenberg |
G |
26 | 4 | 1 | $716,625 | RFA | - | - | - | - | - |
| PRO TOTALS | $73,219,125 | $44,450,000 | $21,350,000 | $11,400,000 | $6,350,000 | $6,350,000 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Liam Greentree |
RW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Joakim Kemell |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Gabriel Fortier |
C LW RW |
26 | 7 | 3 | $1,378,125 | RFA | - | - | - | - | - |
| Mitchell Chaffee |
LW RW |
28 | 8 | 1 | $1,350,000 | UFA | - | - | - | - | - |
| Aleksi Heimosalmi |
D |
23 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Andrew Gibson |
D |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Gavin Brindley |
LW RW |
22 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Tristan Luneau |
D |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Sampo Ranta |
LW RW |
26 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Isaiah George |
D |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Jordan Gustafson |
C LW RW |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Ryan Siedem |
D |
25 | 5 | 1 | $882,000 | RFA | - | - | - | - | - |
| Jack Matier |
D |
23 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Ludvig Jansson |
D |
23 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Jacob Truscott |
D |
24 | 2 | 2 | $825,000 | RFA | - | - | - | - | - |
| Semyon Chystyakov |
D |
25 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Magnus Chrona |
G
|
26 | 4 | 1 | $787,500 | RFA | - | - | - | - | - |
| Ronan Seeley |
D |
24 | 4 | 1 | $787,500 | RFA | - | - | - | - | - |
| Brandon Scanlin |
D |
27 | 6 | 1 | $781,397 | RFA | - | - | - | - | - |
| Kari Piiroinen |
G
|
25 | 5 | 1 | $716,625 | RFA | - | - | - | - | - |
| Semyon Vyazovoi |
G
|
23 | 2 | 2 | $700,000 | $700,000 | RFA | - | - | - | - |
| Matias Rajaniemi |
D |
24 | 2 | 2 | $700,000 | RFA | - | - | - | - | - |
| Matthew Seminoff |
LW RW |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Albin Boija |
G
|
23 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Isac Hedquist |
C LW RW |
21 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Jon Wiebusch |
C LW RW |
22 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Carter King |
C LW |
25 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Gleb Veremyev |
C LW |
23 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Harrison Scott |
C LW |
26 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Joey Larson |
LW RW |
25 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Ilya Nabokov |
G
|
23 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| Matteo Giampa |
LW RW |
23 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $29,024,335 | $14,991,250 | $3,450,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,902,434 | $1,499,125 | $345,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Huska | 50 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Benoit Desrosiers | 36 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 92,762 | 6,184 | 99% | $87 | $8,070,294 |
| Level 2: 5250 | 66,507 | 4,434 | 84% | $50 | $3,325,350 |
| Level 3: 2600 | 36,003 | 2,400 | 92% | $28 | $1,008,084 |
| Level 4: 4200 | 58,071 | 3,871 | 92% | $16 | $929,136 |
| Level 5: 1200 | 17,794 | 1,186 | 99% | $190 | $3,380,860 |
| Total Attendance: | 271,137 | 18,076 | 93% | - | $22,183,694 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|