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 Schmaltz |
C |
30 | 9 | 4 | $5,650,000 | $5,650,000 | UFA | - | - | - | - |
| Brock Boeser |
LW RW |
29 | 9 | 7 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA |
| Jeremy Swayman |
G |
28 | 6 | 5 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - |
| Noah Dobson |
D |
26 | 7 | 4 | $3,500,000 | RFA | - | - | - | - | - |
| Dante Fabbro |
D |
28 | 7 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - |
| Jean-Gabriel Pageau |
C |
34 | 13 | 2 | $2,800,000 | $2,800,000 | UFA | - | - | - | - |
| Michael McCarron |
LW RW |
31 | 11 | 3 | $2,750,000 | $2,750,000 | UFA | - | - | - | - |
| Timothy Liljegren |
D |
27 | 8 | 3 | $2,700,000 | $2,700,000 | $2,700,000 | UFA | - | - | - |
| Casey Cizikas |
C |
35 | 15 | 3 | $2,700,000 | UFA | - | - | - | - | - |
| Ryan Donato |
C |
30 | 8 | 4 | $2,650,000 | $2,650,000 | UFA | - | - | - | - |
| Artturi Lehkonen |
LW RW |
31 | 11 | 5 | $3,250,000 | $3,250,000 | UFA | - | - | - | - |
| Calle Jarnkrok |
C |
35 | 14 | 3 | $2,250,000 | UFA | - | - | - | - | - |
| Michael Rasmussen |
C |
27 | 8 | 4 | $1,900,000 | UFA | - | - | - | - | - |
| Cal Clutterbuck |
LW RW |
39 | 18 | 1 | $1,700,000 | UFA | - | - | - | - | - |
| Colin Miller |
D |
34 | 13 | 3 | $1,500,000 | UFA | - | - | - | - | - |
| Petr Mrazek |
G |
34 | 15 | 1 | $1,475,000 | UFA | - | - | - | - | - |
| Anthony Duclair |
LW RW |
31 | 12 | 3 | $1,250,000 | $1,250,000 | UFA | - | - | - | - |
| John Beecher |
C LW RW |
25 | 4 | 2 | $1,100,000 | $1,100,000 | RFA | - | - | - | - |
| Dennis Cholowski |
D |
28 | 8 | 3 | $900,000 | $900,000 | $900,000 | UFA | - | - | - |
| Nick Cousins |
C |
33 | 13 | 4 | $850,000 | $850,000 | UFA | - | - | - | - |
| Alec Martinez |
D |
39 | 17 | 2 | $650,000 | UFA | - | - | - | - | - |
| Jon Merrill |
D |
34 | 13 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $53,275,000 | $36,950,000 | $16,650,000 | $13,050,000 | $9,800,000 | $5,350,000 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jesper Fast |
LW RW |
35 | 14 | 3 | $2,100,000 | UFA | - | - | - | - | - |
| Reese Johnson |
C |
28 | 8 | 2 | $1,905,000 | $1,905,000 | UFA | - | - | - | - |
| Ben Meyers |
C |
28 | 7 | 2 | $1,800,000 | $1,800,000 | UFA | - | - | - | - |
| Tyler Boucher |
LW RW |
23 | 4 | 1 | $1,575,000 | RFA | - | - | - | - | - |
| Cameron Lund |
C LW RW |
22 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Dmitriy Simashev |
D |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Devin Cooley |
G
|
29 | 6 | 3 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | - | - | - |
| Ethan Gauthier |
RW |
21 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Linus Karlsson |
C |
27 | 4 | 2 | $1,250,000 | $1,250,000 | UFA | - | - | - | - |
| Maveric Lamoureux |
D |
22 | 1 | 2 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Tristan Broz |
C |
24 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Blake Lizotte |
C |
29 | 7 | 3 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - |
| Miles Wood |
LW RW |
31 | 10 | 2 | $1,170,000 | $1,170,000 | UFA | - | - | - | - |
| Brett Harrison |
C |
23 | 4 | 1 | $1,023,750 | RFA | - | - | - | - | - |
| Rasmus Kumpulainen |
C |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Trevor Janicke |
C LW RW |
26 | 2 | 2 | $975,000 | RFA | - | - | - | - | - |
| Linus Nassen |
D |
28 | 7 | 1 | $955,041 | UFA | - | - | - | - | - |
| Kyle Chauvette |
G
|
25 | 1 | 1 | $915,000 | RFA | - | - | - | - | - |
| Antonio Stranges |
C LW RW |
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Alex Petrovic |
D |
34 | 14 | 1 | $850,000 | UFA | - | - | - | - | - |
| Cayden Primeau |
G
|
27 | 7 | 1 | $850,000 | RFA | - | - | - | - | - |
| Matt Kiersted |
D |
28 | 7 | 1 | $829,583 | UFA | - | - | - | - | - |
| Nicholas Abruzzese |
C LW RW |
27 | 4 | 1 | $826,875 | RFA | - | - | - | - | - |
| Angus Booth |
D |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Alexander Tracy |
G
|
25 | 2 | 1 | $800,000 | RFA | - | - | - | - | - |
| Gustav Stjernberg |
D |
24 | 1 | 2 | $790,000 | $790,000 | RFA | - | - | - | - |
| Andre Lee |
C LW RW |
26 | 4 | 2 | $771,750 | $771,750 | RFA | - | - | - | - |
| Gunnarwolfe Fontaine |
C LW RW |
26 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Curtis Lazar |
C |
31 | 12 | 3 | $700,000 | $700,000 | UFA | - | - | - | - |
| Hunter McKown |
C |
24 | 4 | 1 | $682,500 | RFA | - | - | - | - | - |
| Yaniv Perets |
G
|
26 | 4 | 1 | $682,500 | RFA | - | - | - | - | - |
| Aleksi Kivioja |
C LW RW |
23 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Grayden Siepmann |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Hunter Mayo |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Nate Tivey |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Chris Hedden |
D |
24 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Ian Shane |
G
|
26 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $38,168,249 | $21,803,000 | $7,550,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $10,458,825 | $8,822,300 | $7,397,000 | $6,642,000 | $6,642,000 | $6,642,000 | $6,642,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 61 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Dean Evason | 61 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Ryan Mougenel | 49 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 138,136 | 5,116 | 82% | $90 | $12,432,240 |
| Level 2: 5250 | 121,318 | 4,493 | 86% | $50 | $6,065,900 |
| Level 3: 2600 | 54,646 | 2,024 | 78% | $29 | $1,584,734 |
| Level 4: 4200 | 79,160 | 2,932 | 70% | $18 | $1,424,880 |
| Level 5: 1200 | 25,810 | 956 | 80% | $205 | $5,291,050 |
| Total Attendance: | 419,070 | 15,521 | 80% | - | $36,178,384 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|