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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Vincent Trocheck |
C |
32 | 13 | 3 | $8,700,000 | $8,700,000 | $8,700,000 | UFA | - | - | - |
| Colton Parayko |
D |
32 | 11 | 2 | $6,900,000 | $6,900,000 | UFA | - | - | - | - |
| Darcy Kuemper |
G |
35 | 15 | 2 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Josh Morrissey |
D |
30 | 12 | 2 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Kevin Fiala |
LW RW |
29 | 11 | 6 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - | - |
| Troy Terry |
C LW RW |
28 | 8 | 4 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - | - |
| Matthew Boldy |
LW RW |
24 | 5 | 3 | $4,900,000 | $4,900,000 | RFA | - | - | - | - |
| Dylan Guenther |
LW RW |
22 | 4 | 4 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - |
| Travis Sanheim |
D |
29 | 11 | 5 | $3,850,000 | $3,850,000 | UFA | - | - | - | - |
| Mikael Backlund |
C |
36 | 17 | 1 | $3,050,000 | UFA | - | - | - | - | - |
| Tristan Jarry |
G |
30 | 12 | 2 | $2,520,000 | $2,520,000 | UFA | - | - | - | - |
| Connor Clifton |
D |
30 | 8 | 2 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Philip Broberg |
D |
24 | 6 | 2 | $2,500,000 | $2,500,000 | RFA | - | - | - | - |
| Mason Lohrei |
D |
24 | 3 | 1 | $2,200,000 | RFA | - | - | - | - | - |
| Jordan Harris |
D |
25 | 4 | 2 | $1,750,000 | RFA | - | - | - | - | - |
| Lukas Reichel |
LW RW |
23 | 5 | 3 | $1,700,000 | $1,700,000 | RFA | - | - | - | - |
| Jonatan Berggren |
LW RW |
25 | 5 | 1 | $1,700,000 | RFA | - | - | - | - | - |
| Cutter Gauthier |
C LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Andrew Copp |
C |
31 | 11 | 4 | $1,200,000 | $1,200,000 | UFA | - | - | - | - |
| Joshua Roy |
LW RW |
22 | 4 | 1 | $787,500 | RFA | - | - | - | - | - |
| Eric Robinson |
LW RW |
30 | 8 | 3 | $775,000 | UFA | - | - | - | - | - |
| Tyler Motte |
C LW RW |
30 | 10 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $74,482,500 | $63,570,000 | $24,000,000 | $4,000,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Marek Vanacker |
LW |
19 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Dalibor Dvorsky |
C LW RW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Rafael Harvey-Pinard |
LW RW |
26 | 7 | 3 | $1,350,000 | $1,350,000 | UFA | - | - | - | - |
| Nolan Allan |
D |
22 | 4 | 4 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - |
| Charlie Elick |
D |
19 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Dominik Badinka |
D |
20 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Theo Lindstein |
C D |
20 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Scott Morrow |
D |
23 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Simon Lundmark |
D |
25 | 5 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Damian Clara |
G
|
20 | 2 | 2 | $975,000 | $975,000 | RFA | - | - | - | - |
| Topi Ronni |
C |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Carter Mazur |
LW RW |
23 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Sean Tschigerl |
LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Aidan McDonough |
LW RW |
26 | 7 | 1 | $926,100 | RFA | - | - | - | - | - |
| Nikolai Knyzhov |
D |
27 | 7 | 3 | $882,000 | UFA | - | - | - | - | - |
| Ivan Prosvetov |
G
|
26 | 6 | 1 | $826,875 | RFA | - | - | - | - | - |
| Olle Lycksell |
LW RW |
26 | 6 | 1 | $826,875 | RFA | - | - | - | - | - |
| Konnor Smith |
D |
21 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Frederic Brunet |
C D |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Michael Callahan |
D |
26 | 6 | 1 | $810,338 | RFA | - | - | - | - | - |
| Andrei Loshko |
RW |
21 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Joey Willis |
C LW |
20 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Jesse Nurmi |
LW RW |
20 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Philip Svedeback |
G
|
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Drew Bavaro |
D |
25 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Gavin White |
D |
23 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Alex Bump |
LW |
22 | 1 | 2 | $700,000 | $700,000 | RFA | - | - | - | - |
| Lucas Ciona |
LW RW |
22 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Bradley Marek |
C LW RW |
25 | 4 | 1 | $682,500 | RFA | - | - | - | - | - |
| Lucas Condotta |
LW RW |
28 | 2 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Anson Thornton |
G
|
22 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| Anthony Richard |
C |
29 | 9 | 2 | $650,000 | UFA | - | - | - | - | - |
| Zack MacEwen |
LW RW |
29 | 9 | 2 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $30,679,626 | $17,300,000 | $7,575,000 | $1,250,000 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $3,067,963 | $1,730,000 | $757,500 | $125,000 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Claude Julien | 63 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Peter Laviolette | 58 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| Jeff Halpern | 49 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - | - |
| Claude Julien | 63 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Peter Laviolette | 58 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| Jeff Halpern | 49 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,200,000 | $3,200,000 | $3,200,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 6,250 | 6,250 | 100% | $87 | $543,750 |
| Level 2: 5250 | 5,250 | 5,250 | 100% | $48 | $252,000 |
| Level 3: 2600 | 2,110 | 2,110 | 81% | $27 | $56,970 |
| Level 4: 4200 | 3,246 | 3,246 | 77% | $15 | $48,690 |
| Level 5: 1200 | 1,200 | 1,200 | 100% | $192 | $230,400 |
| Total Attendance: | 18,056 | 18,056 | 93% | - | $1,527,944 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|