Finances
Pro Team Payroll
Finances - Pro Team PayrollPlayers | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Auston Matthews |
C |
2020 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | - | - | - | - | - | - |
William Karlsson |
C |
2020 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | - | - | - | - | - | - |
Thomas Greiss |
G |
2020 | $6,000,000 | $6,000,000 | $6,000,000 | - | - | - | - | - | - | - |
Daniel Sedin |
LW |
2020 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | - | - | - | - | - |
Colton Parayko |
D |
2020 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | - | - | - | - | - | - |
Zach Werenski |
D |
2020 | $4,500,000 | $4,500,000 | - | - | - | - | - | - | - | - |
Cam Atkinson |
RW |
2020 | $4,500,000 | - | - | - | - | - | - | - | - | - |
Tony DeAngelo |
D |
2020 | $4,400,000 | $4,400,000 | - | - | - | - | - | - | - | - |
Tony DeAngelo |
D |
2020 | $4,400,000 | $4,400,000 | - | - | - | - | - | - | - | - |
Dominik Kubalik |
LW |
2020 | $3,800,000 | $3,800,000 | - | - | - | - | - | - | - | - |
Oscar Klefbom |
D |
2020 | $3,700,000 | - | - | - | - | - | - | - | - | - |
Nate Schmidt |
D |
2020 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | - | - | - | - | - | - |
Ilya Bryzgalov |
G |
2019 | $3,200,000 | $3,200,000 | - | - | - | - | - | - | - | - |
Clayton Keller |
RW |
2020 | $3,100,000 | - | - | - | - | - | - | - | - | - |
Erik Haula |
C LW |
2020 | $3,000,000 | $3,000,000 | $3,000,000 | - | - | - | - | - | - | - |
Travis Hamonic |
D |
2020 | $3,000,000 | $3,000,000 | $3,000,000 | - | - | - | - | - | - | - |
Martin Biron |
G |
2019 | $3,000,000 | $3,000,000 | - | - | - | - | - | - | - | - |
Casey Cizikas |
C LW |
2020 | $2,800,000 | $2,800,000 | - | - | - | - | - | - | - | - |
Devan Dubnyk |
G |
2020 | $2,300,000 | $2,300,000 | $2,300,000 | - | - | - | - | - | - | - |
Jesperi Kotkaniemi |
C |
2020 | $1,600,000 | $1,600,000 | - | - | - | - | - | - | - | - |
Justin Williams |
RW |
2020 | $1,500,000 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - |
Tyler Pitlick |
C RW |
2020 | $1,500,000 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - |
Jack Roslovic |
C |
2020 | $1,400,000 | - | - | - | - | - | - | - | - | - |
Nicolas Hague |
D |
2020 | $1,200,000 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - |
Zack Kassian |
RW |
2020 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - | - |
Pierre Engvall |
LW |
2020 | $1,200,000 | - | - | - | - | - | - | - | - | - |
Tomas Jurco |
LW RW |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
PRO TOTALS | $89,500,000 | $75,000,000 | $46,100,000 | $27,600,000 | $5,500,000 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Joel Farabee |
LW |
2020 | $1,300,000 | $1,300,000 | - | - | - | - | - | - | - | - |
Andrew Hammond |
G |
2020 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - | - |
Jonathan Ericsson |
D |
2020 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - | - |
Shawn Matthias |
C LW |
2020 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - | - |
Anthony Bitetto |
D |
2020 | $1,200,000 | - | - | - | - | - | - | - | - | - |
Daniel Sprong |
RW |
2020 | $1,200,000 | - | - | - | - | - | - | - | - | - |
Zach Redmond |
D |
2020 | $1,200,000 | - | - | - | - | - | - | - | - | - |
Par Lindholm |
C |
2020 | $1,100,000 | - | - | - | - | - | - | - | - | - |
Cody Glass |
C |
2020 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
Jujhar Khaira |
LW |
2020 | $1,000,000 | - | - | - | - | - | - | - | - | - |
Sam Lafferty |
RW |
2020 | $900,000 | - | - | - | - | - | - | - | - | - |
Rob Scuderi |
D |
2020 | $800,000 | $800,000 | - | - | - | - | - | - | - | - |
Joseph Blandisi |
C |
2020 | $800,000 | - | - | - | - | - | - | - | - | - |
Nicholas Merkley |
RW |
2020 | $700,000 | $700,000 | - | - | - | - | - | - | - | - |
Cooper Marody |
C |
2020 | $700,000 | - | - | - | - | - | - | - | - | - |
Dan Vladar |
G |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
Dan Vladar |
G |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
Nic Petan |
C |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
Nick Caamano |
RW |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
Nick Caamano |
RW |
2020 | $600,000 | - | - | - | - | - | - | - | - | - |
Ryan Stanton |
D |
2020 | $500,000 | - | - | - | - | - | - | - | - | - |
Peter Mannino |
G |
2019 | $400,000 | $400,000 | $400,000 | - | - | - | - | - | - | - |
Joseph Woll |
G |
2020 | $400,000 | - | - | - | - | - | - | - | - | - |
Corey Syvret |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 |
Leon Gawanke |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 |
Joe Masonius |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - |
Markus Phillips |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - |
Matt Ustaski |
C LW |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - |
Nick Mattson |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - |
Kale Clague |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - |
Corey Durocher |
C |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - |
Matej Stransky |
RW |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - |
Thomas Schemitsch |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - |
Ryan Fitzgerald |
C LW |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - | - |
Steven Delisle |
D |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - | - | - |
Matt Tomkins |
G |
2020 | $100,000 | $100,000 | $100,000 | $100,000 | - | - | - | - | - | - |
FARM TOTALS | $21,100,000 | $9,100,000 | $1,700,000 | $1,300,000 | $1,200,000 | $1,100,000 | $1,000,000 | $700,000 | $600,000 | $200,000 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
---|---|---|---|---|---|---|---|---|---|---|---|
Andy Murray | 60 | $1,000,000 | - | - | - | - | - | - | - | - | - |
COACHING TOTALS | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
Attendance - 17 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 8000 | 64,000 | 3,765 | 47% | $100 | $6,400,000 |
Level 2: 4000 | 32,000 | 1,882 | 47% | $60 | $1,920,000 |
Level 3: 5000 | 40,000 | 2,353 | 47% | $40 | $1,600,000 |
Level 4: 2000 | 16,000 | 941 | 0% | $30 | $480,000 |
Level 5: 1000 | 8,000 | 471 | 47% | $200 | $1,600,000 |
Total Attendance: | 160,000 | 9,412 | 47% | - | $12,000,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|