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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Elias Pettersson |
C |
28 | 9 | 4 | $5,050,000 | $5,050,000 | $5,050,000 | UFA | - | - | - |
| Jaccob Slavin |
D |
32 | 13 | 6 | $4,750,000 | UFA | - | - | - | - | - |
| Juuse Saros |
G |
31 | 12 | 7 | $4,450,000 | $4,450,000 | UFA | - | - | - | - |
| Brent Burns |
D |
41 | 24 | 2 | $4,000,000 | UFA | - | - | - | - | - |
| Mason McTavish |
C |
23 | 5 | 4 | $3,300,000 | $3,300,000 | $3,300,000 | RFA | - | - | - |
| Vasily Podkolzin |
LW RW |
25 | 6 | 2 | $2,750,000 | $2,750,000 | RFA | - | - | - | - |
| Yan Kuznetsov |
D |
24 | 6 | 2 | $2,550,000 | $2,550,000 | RFA | - | - | - | - |
| Isac Lundestrom |
C |
27 | 8 | 2 | $2,400,000 | $2,400,000 | UFA | - | - | - | - |
| Spencer Stastney |
D |
26 | 6 | 2 | $2,200,000 | RFA | - | - | - | - | - |
| Nick Seeler |
D |
33 | 11 | 2 | $2,150,000 | UFA | - | - | - | - | - |
| Ryker Evans |
D |
25 | 5 | 2 | $2,100,000 | RFA | - | - | - | - | - |
| Gage Goncalves |
C |
25 | 6 | 2 | $1,700,000 | RFA | - | - | - | - | - |
| Frederik Andersen |
G |
37 | 17 | 2 | $1,550,000 | UFA | - | - | - | - | - |
| Danila Yurov |
C RW |
23 | 2 | 2 | $1,500,000 | RFA | - | - | - | - | - |
| Matvei Michkov |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Ryan Hartman |
LW RW |
32 | 13 | 2 | $1,500,000 | UFA | - | - | - | - | - |
| Easton Cowan |
C LW RW |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| David Perron |
LW RW |
38 | 19 | 2 | $1,200,000 | UFA | - | - | - | - | - |
| Nick DeSimone |
D |
32 | 8 | 2 | $900,000 | UFA | - | - | - | - | - |
| Justin Hryckowian |
C |
25 | 5 | 2 | $682,500 | RFA | - | - | - | - | - |
| Jalen Chatfield |
D |
30 | 10 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $48,132,500 | $20,500,000 | $8,350,000 | $0 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Calen Addison |
D |
26 | 8 | 1 | $1,837,500 | UFA | - | - | - | - | - |
| Samuel Poulin |
LW RW |
25 | 7 | 1 | $1,736,438 | RFA | - | - | - | - | - |
| Colin Ralph |
D |
21 | 1 | 3 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - | - |
| Adam Jiricek |
D |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Carter Yakemchuk |
D |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Danila Klimovich |
C |
23 | 5 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Brendan Brisson |
C |
25 | 5 | 1 | $1,378,125 | RFA | - | - | - | - | - |
| Ben Danford |
D |
20 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Jack Ahcan |
D |
29 | 10 | 3 | $1,250,000 | $1,250,000 | UFA | - | - | - | - |
| Leevi Merilainen |
G
|
24 | 6 | 2 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Kalan Lind |
LW RW |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Adam Erne |
LW RW |
31 | 13 | 3 | $1,100,000 | $1,100,000 | UFA | - | - | - | - |
| Herman Traff |
LW RW |
21 | 1 | 3 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Wyatt Aamodt |
D |
29 | 5 | 2 | $1,000,000 | UFA | - | - | - | - | - |
| Alexander Alexeyev |
D |
27 | 8 | 1 | $997,500 | UFA | - | - | - | - | - |
| Martin Misiak |
LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Blake Montgomery |
LW RW |
21 | 1 | 3 | $900,000 | $900,000 | $900,000 | RFA | - | - | - |
| Daniil Orlov |
D |
23 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Denver Barkey |
C |
21 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Jakub Malek |
G
|
24 | 3 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| John Hayden |
C |
31 | 8 | 2 | $800,000 | UFA | - | - | - | - | - |
| Andrew Agozzino |
LW RW |
35 | 11 | 2 | $785,000 | UFA | - | - | - | - | - |
| Jack Musa |
C LW RW |
23 | 3 | 3 | $725,000 | RFA | - | - | - | - | - |
| Niilopekka Muhonen |
D |
20 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Anton Blidh |
LW RW |
31 | 12 | 2 | $700,000 | UFA | - | - | - | - | - |
| CJ Foley |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Matthew DiMarsico |
C |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Max Lundgren |
G
|
24 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Nathaniel Day |
G
|
21 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $30,687,688 | $17,678,125 | $3,450,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $3,068,769 | $1,767,813 | $345,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrew Brunette | 53 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 24,800 | 6,200 | 99% | $105 | $2,604,000 |
| Level 2: 5250 | 20,668 | 5,167 | 98% | $58 | $1,198,744 |
| Level 3: 2600 | 10,339 | 2,585 | 99% | $30 | $310,170 |
| Level 4: 4200 | 16,634 | 4,159 | 99% | $15 | $249,510 |
| Level 5: 1200 | 4,695 | 1,174 | 98% | $210 | $985,950 |
| Total Attendance: | 77,136 | 19,284 | 99% | - | $7,220,304 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|