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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Evan Bouchard |
D |
27 | 8 | 7 | $9,704,250 | $9,704,250 | $9,704,250 | $9,704,250 | $9,704,250 | $9,704,250 | $9,704,250 |
| Tom Wilson |
LW RW |
32 | 14 | 3 | $7,900,000 | $7,900,000 | $7,900,000 | UFA | - | - | - |
| Sean Monahan |
C |
32 | 13 | 3 | $6,400,000 | $6,400,000 | UFA | - | - | - | - |
| Filip Hronek |
D |
29 | 10 | 7 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - |
| Elvis Merzlikins |
G |
32 | 11 | 3 | $5,400,000 | $5,400,000 | UFA | - | - | - | - |
| Ryan McLeod |
C LW RW |
27 | 8 | 7 | $5,150,000 | $5,150,000 | $5,150,000 | $5,150,000 | $5,150,000 | $5,150,000 | $5,150,000 |
| Ivan Provorov |
D |
29 | 11 | 3 | $4,800,000 | $4,800,000 | UFA | - | - | - | - |
| Joel Hofer |
G |
26 | 8 | 4 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | UFA | - | - |
| Ilya Mikheyev |
LW RW |
32 | 8 | 3 | $3,800,000 | $3,800,000 | UFA | - | - | - | - |
| Connor McMichael |
C LW RW |
25 | 7 | 3 | $3,300,000 | $3,300,000 | UFA | - | - | - | - |
| Nazem Kadri |
C LW |
36 | 17 | 3 | $2,900,000 | $2,900,000 | $2,900,000 | UFA | - | - | - |
| Juuso Valimaki |
D |
28 | 9 | 4 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | - | - | - |
| Denton Mateychuk |
D |
22 | 4 | 4 | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 | RFA | - | - |
| Paul Cotter |
C LW RW |
27 | 8 | 4 | $2,450,000 | $2,450,000 | $2,450,000 | $2,450,000 | UFA | - | - |
| Nate Schmidt |
D |
35 | 16 | 3 | $2,400,000 | $2,400,000 | $2,400,000 | UFA | - | - | - |
| Radek Faksa |
C |
32 | 14 | 3 | $2,200,000 | $2,200,000 | UFA | - | - | - | - |
| Cole Perfetti |
C LW RW |
24 | 6 | 4 | $2,100,000 | $2,100,000 | RFA | - | - | - | - |
| Zachary LHeureux |
C LW RW |
23 | 5 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Connor Bedard |
C LW RW |
21 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| David Gustafsson |
C |
26 | 7 | 4 | $1,250,000 | RFA | - | - | - | - | - |
| Nikita Nesterenko |
C |
25 | 4 | 2 | $682,500 | RFA | - | - | - | - | - |
| Nikita Grebenkin |
LW RW |
23 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Troy Stecher |
D |
32 | 13 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $79,336,750 | $74,604,250 | $46,604,250 | $29,054,250 | $19,604,250 | $14,854,250 | $14,854,250 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Julien Gauthier |
LW RW |
29 | 10 | 4 | $2,325,000 | $2,325,000 | UFA | - | - | - | - |
| Henry Brzustewicz |
D |
19 | 1 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Arvid Holm |
G
|
28 | 7 | 2 | $1,466,625 | UFA | - | - | - | - | - |
| John Farinacci |
C LW RW |
25 | 6 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Hunter Haight |
C LW RW |
22 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Sean Behrens |
D |
23 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Noel Gunler |
LW RW |
25 | 5 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Gracyn Sawchyn |
C LW RW |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Lukas Cormier |
D |
24 | 6 | 2 | $1,074,938 | $1,074,938 | RFA | - | - | - | - |
| Vinzenz Rohrer |
C LW RW |
22 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Ryder Korczak |
C |
24 | 5 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Ilya Protas |
C LW |
20 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Isaiah Saville |
G
|
26 | 5 | 1 | $909,563 | RFA | - | - | - | - | - |
| Noah Powell |
LW RW |
21 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Justin Robidas |
C LW RW |
23 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Michael Milne |
LW RW |
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Martin Chromiak |
LW RW |
24 | 5 | 2 | $866,250 | RFA | - | - | - | - | - |
| Trey Taylor |
D |
24 | 1 | 3 | $850,000 | $850,000 | $850,000 | RFA | - | - | - |
| Emmett Croteau |
G
|
23 | 1 | 2 | $850,000 | $850,000 | RFA | - | - | - | - |
| Cameron Allen |
D |
21 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Connor Kelley |
D |
24 | 3 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Riley Duran |
C LW RW |
24 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Tyrel Bauer |
D |
24 | 5 | 2 | $787,500 | RFA | - | - | - | - | - |
| Hampton Slukynsky |
G
|
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Ty Gallagher |
D |
23 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Ales Stezka |
G
|
29 | 8 | 7 | $727,650 | $727,650 | $727,650 | $727,650 | UFA | - | - |
| Alex Gaffney |
C |
24 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Ty Murchison |
D |
23 | 2 | 2 | $700,000 | RFA | - | - | - | - | - |
| Dylan Anhorn |
D |
27 | 4 | 2 | $682,500 | UFA | - | - | - | - | - |
| Jason Polin |
LW RW |
27 | 5 | 2 | $682,500 | UFA | - | - | - | - | - |
| Harrison Meneghin |
G
|
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Mack Oliphant |
D |
24 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $31,918,151 | $21,911,963 | $3,427,650 | $727,650 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $5,284,315 | $4,283,696 | $2,435,265 | $2,165,265 | $2,092,500 | $2,092,500 | $2,092,500 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 68 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Adam Foote | 55 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $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 | 24,799 | 6,200 | 99% | $105 | $2,603,895 |
| Level 2: 5250 | 21,000 | 5,250 | 100% | $58 | $1,218,000 |
| Level 3: 2600 | 10,358 | 2,590 | 100% | $30 | $310,740 |
| Level 4: 4200 | 16,578 | 4,145 | 99% | $15 | $248,670 |
| Level 5: 1200 | 4,739 | 1,185 | 99% | $210 | $995,190 |
| Total Attendance: | 77,474 | 19,369 | 99% | - | $7,258,268 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|