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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| J.T. Miller |
C LW RW |
32 | 12 | 3 | $8,570,000 | UFA | - | - | - | - | - |
| Ryan McDonagh |
D |
36 | 18 | 2 | $4,950,000 | $4,950,000 | UFA | - | - | - | - |
| Kasperi Kapanen |
LW RW |
29 | 11 | 5 | $4,050,000 | UFA | - | - | - | - | - |
| Dustin Wolf |
G |
24 | 6 | 2 | $3,700,000 | $3,700,000 | RFA | - | - | - | - |
| Justin Faulk |
D |
33 | 15 | 6 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - | - |
| Sean Kuraly |
C |
32 | 11 | 4 | $3,000,000 | $3,000,000 | UFA | - | - | - | - |
| Brayden McNabb |
D |
34 | 15 | 4 | $2,950,000 | UFA | - | - | - | - | - |
| Cody Glass |
C |
26 | 8 | 2 | $2,650,000 | $2,650,000 | UFA | - | - | - | - |
| Filip Chytil |
C |
26 | 8 | 4 | $2,550,000 | $2,550,000 | UFA | - | - | - | - |
| Tanner Pearson |
LW RW |
33 | 13 | 3 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Jesper Boqvist |
C |
27 | 6 | 3 | $2,450,000 | $2,450,000 | $2,450,000 | UFA | - | - | - |
| Michael Amadio |
LW RW |
29 | 10 | 4 | $2,450,000 | $2,450,000 | UFA | - | - | - | - |
| Alexander Romanov |
D |
25 | 6 | 4 | $2,100,000 | $2,100,000 | RFA | - | - | - | - |
| Keegan Kolesar |
LW RW |
28 | 10 | 4 | $2,000,000 | $2,000,000 | UFA | - | - | - | - |
| Erik Johnson |
D |
37 | 18 | 3 | $2,000,000 | UFA | - | - | - | - | - |
| Cole Smith |
LW RW |
30 | 7 | 3 | $1,600,000 | $1,600,000 | $1,600,000 | UFA | - | - | - |
| Matthew Coronato |
LW RW |
23 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Michael Kesselring |
D |
25 | 5 | 3 | $1,400,000 | RFA | - | - | - | - | - |
| Ivan Fedotov |
G |
29 | 9 | 1 | $1,350,000 | UFA | - | - | - | - | - |
| Josh Doan |
LW RW |
23 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Tyler Johnson |
C LW RW |
35 | 16 | 2 | $1,100,000 | $1,100,000 | UFA | - | - | - | - |
| Marat Khusnutdinov |
C |
23 | 2 | 4 | $975,000 | RFA | - | - | - | - | - |
| Ben Hutton |
D |
32 | 13 | 2 | $960,000 | $960,000 | UFA | - | - | - | - |
| Michael Eyssimont |
C |
29 | 8 | 2 | $800,000 | $800,000 | UFA | - | - | - | - |
| PRO TOTALS | $60,455,000 | $36,410,000 | $7,650,000 | $0 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Robby Fabbri |
C LW RW |
29 | 11 | 4 | $4,050,000 | UFA | - | - | - | - | - |
| Chase Pearson |
C |
28 | 6 | 3 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Matthew Wood |
C LW |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Reid Schaefer |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Marc Del Gaizo |
D |
26 | 5 | 1 | $1,400,000 | RFA | - | - | - | - | - |
| Vitali Kravtsov |
LW RW |
26 | 6 | 1 | $1,378,125 | RFA | - | - | - | - | - |
| Drew Commesso |
G
|
23 | 5 | 1 | $1,312,500 | RFA | - | - | - | - | - |
| Matthew Poitras |
C |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Tyson Hinds |
D |
22 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Cole Schwindt |
LW RW |
24 | 6 | 2 | $1,000,000 | $1,000,000 | RFA | - | - | - | - |
| Noel Nordh |
LW RW |
20 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Jorian Donovan |
D |
21 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Lucas Carlsson |
D |
28 | 8 | 1 | $960,000 | UFA | - | - | - | - | - |
| Gannon Laroque |
D |
22 | 4 | 1 | $866,250 | RFA | - | - | - | - | - |
| Jack Rathbone |
D |
26 | 5 | 1 | $826,875 | RFA | - | - | - | - | - |
| Ryan Fanti |
G
|
26 | 4 | 2 | $800,000 | $800,000 | UFA | - | - | - | - |
| Cole Guttman |
C |
26 | 5 | 1 | $771,750 | RFA | - | - | - | - | - |
| Ben Hemmerling |
LW RW |
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Charles-Alexis Legault |
D |
22 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Brian Pinho |
C LW RW |
30 | 8 | 1 | $750,000 | UFA | - | - | - | - | - |
| Cameron Macdonald |
C LW RW |
22 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Dominik Shine |
LW RW |
32 | 1 | 1 | $750,000 | UFA | - | - | - | - | - |
| Brandon Bussi |
G
|
27 | 5 | 1 | $716,625 | UFA | - | - | - | - | - |
| Declan Carlile |
D |
25 | 6 | 3 | $716,625 | RFA | - | - | - | - | - |
| Mack Guzda |
G
|
24 | 5 | 1 | $716,625 | RFA | - | - | - | - | - |
| Navrin Mutter |
LW RW |
24 | 5 | 1 | $716,625 | RFA | - | - | - | - | - |
| Aatu Jamsen |
LW RW |
23 | 2 | 2 | $700,000 | RFA | - | - | - | - | - |
| Dru Krebs |
D |
22 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Cameron Rowe |
G
|
24 | 2 | 1 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $31,755,750 | $9,298,750 | $1,500,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $9,070,575 | $6,824,875 | $6,045,000 | $5,895,000 | $5,895,000 | $5,895,000 | $5,895,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Martin St-Louis | 50 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 12,002 | 6,001 | 96% | $87 | $1,044,174 |
| Level 2: 5250 | 10,174 | 5,087 | 97% | $49 | $498,526 |
| Level 3: 2600 | 5,200 | 2,600 | 100% | $26 | $135,200 |
| Level 4: 4200 | 8,400 | 4,200 | 100% | $14 | $117,600 |
| Level 5: 1200 | 2,400 | 1,200 | 100% | $191 | $458,400 |
| Total Attendance: | 38,176 | 19,088 | 98% | - | $3,042,765 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|