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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jason Robertson |
LW RW |
27 | 8 | 7 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 |
| Boone Jenner |
C |
33 | 14 | 4 | $5,000,000 | UFA | - | - | - | - | - |
| Tyler Seguin |
C LW RW |
34 | 15 | 3 | $4,800,000 | $4,800,000 | $4,800,000 | UFA | - | - | - |
| Josh Manson |
D |
35 | 12 | 7 | $4,750,000 | UFA | - | - | - | - | - |
| Matt Duchene |
C |
35 | 17 | 3 | $4,500,000 | UFA | - | - | - | - | - |
| Dylan Strome |
C |
29 | 10 | 4 | $4,350,000 | $4,350,000 | UFA | - | - | - | - |
| Esa Lindell |
D |
32 | 12 | 7 | $3,850,000 | $3,850,000 | UFA | - | - | - | - |
| Jordan Greenway |
LW RW |
29 | 8 | 4 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Oliver Bjorkstrand |
LW RW |
31 | 12 | 3 | $3,500,000 | $3,500,000 | UFA | - | - | - | - |
| Eetu Luostarinen |
C |
28 | 7 | 6 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA |
| Philip Tomasino |
C |
25 | 6 | 4 | $2,750,000 | $2,750,000 | RFA | - | - | - | - |
| Stuart Skinner |
G |
28 | 8 | 3 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - |
| Jason Dickinson |
C |
31 | 12 | 3 | $2,500,000 | UFA | - | - | - | - | - |
| Niko Mikkola |
D |
30 | 9 | 4 | $2,150,000 | $2,150,000 | UFA | - | - | - | - |
| Noah Juulsen |
D |
29 | 10 | 3 | $1,600,000 | $1,600,000 | $1,600,000 | UFA | - | - | - |
| Aatu Raty |
C |
24 | 4 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - |
| Torey Krug |
D |
35 | 15 | 5 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - |
| Scott Mayfield |
D |
34 | 13 | 3 | $1,500,000 | $1,500,000 | UFA | - | - | - | - |
| Marco Kasper |
C |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Steven Lorentz |
C |
30 | 9 | 3 | $900,000 | $900,000 | $900,000 | UFA | - | - | - |
| Ryan Graves |
D |
31 | 12 | 3 | $850,000 | $850,000 | $850,000 | UFA | - | - | - |
| Aku Koskenvuo |
G |
23 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Alex Lyon |
G |
34 | 12 | 2 | $800,000 | $800,000 | UFA | - | - | - | - |
| Taylor Makar |
C LW RW |
25 | 4 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| PRO TOTALS | $63,975,000 | $45,725,000 | $26,000,000 | $9,700,000 | $8,200,000 | $8,200,000 | $5,350,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alexandar Georgiev |
G
|
30 | 5 | 2 | $6,583,000 | $6,583,000 | UFA | - | - | - | - |
| Chase Stillman |
LW RW |
23 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Keaton Middleton |
D |
28 | 8 | 2 | $1,550,000 | $1,550,000 | UFA | - | - | - | - |
| Eduard Sale |
LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Simon Nemec |
D |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Topias Leinonen |
G
|
22 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Jakub Dvorak |
D |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Mason Millman |
D |
25 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Sawyer Mynio |
D |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Ben Jones |
C |
27 | 8 | 1 | $950,000 | UFA | - | - | - | - | - |
| Noah Philp |
C |
28 | 4 | 3 | $900,000 | $900,000 | $900,000 | UFA | - | - | - |
| Dylan Wells |
G
|
28 | 8 | 1 | $840,000 | UFA | - | - | - | - | - |
| Pavol Regenda |
LW RW |
27 | 5 | 3 | $840,000 | RFA | - | - | - | - | - |
| Sandis Vilmanis |
LW RW |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Jeremie Biakabutuka |
D |
24 | 3 | 3 | $800,000 | RFA | - | - | - | - | - |
| Lukas Svejkovsky |
C LW RW |
25 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Ryan Mast |
D |
23 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Lukas Rousek |
LW RW |
27 | 5 | 1 | $771,750 | RFA | - | - | - | - | - |
| Noah Laba |
C |
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Petr Hauser |
LW RW |
23 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Marc-Andre Gaudet |
D |
23 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Matteo Costantini |
C |
24 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Ryder Rolston |
C LW RW |
25 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Carson Bantle |
LW RW |
24 | 2 | 2 | $700,000 | RFA | - | - | - | - | - |
| John Klingberg |
D |
34 | 15 | 3 | $650,000 | $650,000 | $650,000 | UFA | - | - | - |
| Kyle Capobianco |
D |
29 | 9 | 3 | $650,000 | $650,000 | $650,000 | UFA | - | - | - |
| Scott Sabourin |
LW RW |
34 | 3 | 3 | $650,000 | $650,000 | $650,000 | UFA | - | - | - |
| Joel Maatta |
C |
24 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Andrej Sustr |
D |
36 | 13 | 1 | $650,000 | UFA | - | - | - | - | - |
| Tomas Mazura |
C |
26 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Vyacheslav Peksa |
G
|
24 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $33,708,500 | $22,083,000 | $4,100,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $12,108,050 | $10,945,500 | $9,147,200 | $8,737,200 | $8,737,200 | $8,737,200 | $8,737,200 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rod BrindAmour | 53 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Rod Brind'Amour | 55 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| Todd Reirden | 56 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,600,000 | $1,600,000 | $1,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 16 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 84,693 | 5,293 | 85% | $90 | $7,622,370 |
| Level 2: 5250 | 72,295 | 4,518 | 86% | $50 | $3,614,750 |
| Level 3: 2600 | 41,380 | 2,586 | 99% | $26 | $1,075,880 |
| Level 4: 4200 | 55,766 | 3,485 | 83% | $15 | $836,490 |
| Level 5: 1200 | 16,271 | 1,017 | 85% | $195 | $3,172,845 |
| Total Attendance: | 270,405 | 16,900 | 87% | - | $22,035,153 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|