Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | 2037-38 | 2038-39 | 2039-40 | 2041/41 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vladislav Kamenev |
C LW RW |
33 | $5,222,000 | $5,222,000 | $5,222,000 | UFA | - | - | - | - | - | - |
| Radek Faksa |
C LW RW |
37 | $4,796,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Bemstrom |
C LW RW |
27 | $4,671,000 | $4,671,000 | $4,671,000 | UFA | - | - | - | - | - | - |
| Ty Smith |
D |
27 | $4,465,000 | $4,465,000 | $4,465,000 | UFA | - | - | - | - | - | - |
| Alexander Holtz |
LW RW |
23 | $3,427,000 | $3,427,000 | $3,427,000 | $3,427,000 | $3,427,000 | UFA | - | - | - | - |
| Anders Bjork |
LW RW |
30 | $2,882,000 | $2,882,000 | UFA | - | - | - | - | - | - | - |
| Klim Kostin |
C LW RW |
29 | $2,804,000 | $1,351,000 | $1,351,000 | $1,351,000 | $1,351,000 | UFA | - | - | - | - |
| Kevin Bahl |
D |
25 | $2,664,000 | $2,664,000 | RFA | - | - | - | - | - | - | - |
| Kieffer Bellows |
C LW RW |
31 | $2,628,000 | $1,989,000 | $1,989,000 | $1,989,000 | UFA | - | - | - | - | - |
| John Marino |
D |
27 | $2,478,000 | $1,582,000 | $1,582,000 | $1,582,000 | $1,582,000 | UFA | - | - | - | - |
| Anton Lundell |
C LW RW |
23 | $2,304,000 | $2,304,000 | RFA | - | - | - | - | - | - | - |
| Thomas Schemitsch |
D |
32 | $2,177,000 | $2,177,000 | UFA | - | - | - | - | - | - | - |
| Luc Snuggerud |
D |
33 | $2,111,000 | $2,111,000 | $2,111,000 | UFA | - | - | - | - | - | - |
| Brendan Carlo |
D |
33 | $2,058,000 | $2,058,000 | $2,058,000 | UFA | - | - | - | - | - | - |
| David Rittich |
G |
33 | $2,026,000 | $2,873,000 | $2,873,000 | $2,873,000 | UFA | - | - | - | - | - |
| Antti Tuomisto |
D |
23 | $1,665,000 | $1,665,000 | RFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C LW RW |
24 | $1,480,000 | $1,213,000 | $1,213,000 | $1,213,000 | UFA | - | - | - | - | - |
| Josh Robinson |
G |
33 | $1,258,000 | $1,147,000 | $1,147,000 | $1,147,000 | UFA | - | - | - | - | - |
| Karson Kuhlman |
LW RW |
30 | $1,040,000 | UFA | - | - | - | - | - | - | - | - |
| Anatoli Golyshev |
C LW RW |
33 | $777,000 | $777,000 | $777,000 | UFA | - | - | - | - | - | - |
| Michael McCarron |
LW RW |
36 | $777,000 | $777,000 | $777,000 | UFA | - | - | - | - | - | - |
| Alex Beaucage |
LW RW |
22 | $500,000 | $2,605,000 | $2,605,000 | $2,605,000 | $2,605,000 | $2,605,000 | RFA | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $52,099,000 | $47,960,000 | $36,268,000 | $16,187,000 | $8,965,000 | $2,605,000 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | 2037-38 | 2038-39 | 2039-40 | 2041/41 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonatan Berggren |
C LW RW |
24 | $1,388,000 | $1,083,000 | RFA | - | - | - | - | - | - | - |
| Spencer Martin |
G |
34 | $1,287,000 | $1,287,000 | UFA | - | - | - | - | - | - | - |
| Reece Willcox |
D |
31 | $1,252,000 | $1,252,000 | UFA | - | - | - | - | - | - | - |
| Mathieu Perreault |
C |
43 | $907,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Foligno |
LW RW |
44 | $907,000 | UFA | - | - | - | - | - | - | - | - |
| Curtis Douglas |
C LW RW |
24 | $872,000 | RFA | - | - | - | - | - | - | - | - |
| Egor Sokolov |
C LW RW |
23 | $840,000 | $840,000 | RFA | - | - | - | - | - | - | - |
| Patrick Moynihan |
LW RW |
23 | $831,000 | $831,000 | RFA | - | - | - | - | - | - | - |
| Connor Carrick |
D |
37 | $648,000 | $648,000 | UFA | - | - | - | - | - | - | - |
| Dmitry Orlov |
D |
40 | $648,000 | UFA | - | - | - | - | - | - | - | - |
| Mathew Bodie |
D |
40 | $648,000 | UFA | - | - | - | - | - | - | - | - |
| Bogdan Yakimov |
C LW RW |
35 | $518,000 | $518,000 | UFA | - | - | - | - | - | - | - |
| Josh Currie |
C LW RW |
33 | $518,000 | $518,000 | UFA | - | - | - | - | - | - | - |
| T.J. Tynan |
C LW RW |
34 | $518,000 | $518,000 | UFA | - | - | - | - | - | - | - |
| Brett Berard |
LW RW |
20 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Carter Savoie |
RW |
20 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Jack Bar |
D |
20 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Jeremy Swayman |
G |
24 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Ryder Korczak |
C |
20 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Tyler Tullio |
C LW RW |
20 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Simon Nemec |
D |
19 | $500,000 | $500,000 | RFA | - | - | - | - | - | - | - |
| Chaz Lucius |
C LW RW |
20 | $500,000 | $2,930,000 | $2,930,000 | $2,930,000 | $2,930,000 | $2,930,000 | RFA | - | - | - |
| Michael Vukojevic |
D |
22 | $500,000 | $1,665,000 | $1,665,000 | RFA | - | - | - | - | - | - |
| Oskar Back |
C LW RW |
23 | $500,000 | $799,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $16,782,000 | $16,389,000 | $7,595,000 | $2,930,000 | $2,930,000 | $2,930,000 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | 2037-38 | 2038-39 | 2039-40 | 2041/41 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 48 | $1,200,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,200,000 | $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: 7800 | 197,789 | 7,326 | 94% | $99 | $19,581,111 |
| Level 2: 6800 | 173,551 | 6,428 | 95% | $59 | $10,239,509 |
| Level 3: 3800 | 97,345 | 3,605 | 95% | $39 | $3,796,455 |
| Level 4: 5800 | 148,798 | 5,511 | 95% | $29 | $4,315,142 |
| Level 5: 2800 | 72,782 | 2,696 | 96% | $189 | $13,755,798 |
| Total Attendance: | 690,265 | 25,565 | 95% | - | $64,591,674 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|