Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Klingberg |
D |
32 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
Brendan Gallagher |
RW |
32 | $6,125,125 | $6,125,125 | UFA | - | - | - | - | - | - | - |
Chandler Stephenson |
C |
30 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
Dmitry Orlov |
D |
33 | $5,100,000 | UFA | - | - | - | - | - | - | - | - |
Ian Cole |
D |
35 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
Reilly Smith |
LW |
33 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
Filip Gustavsson |
G |
26 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
Jakub Vrana |
LW |
28 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
Barclay Goodrow |
C |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
Joel Hofer |
G |
24 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
Rasmus Ristolainen |
D |
30 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
Owen Tippett |
RW |
25 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Jake Bean |
D |
26 | $2,800,000 | RFA | - | - | - | - | - | - | - | - |
Warren Foegele |
LW |
28 | $2,670,000 | $2,670,000 | UFA | - | - | - | - | - | - | - |
Jacob Bernard-Docker |
D |
24 | $2,200,000 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - |
Kevin Bahl |
D |
24 | $2,200,000 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - |
Jack McBain |
C |
25 | $1,800,000 | $1,800,000 | RFA | - | - | - | - | - | - | - |
Juraj Slafkovsky |
LW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Kaiden Guhle |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Kent Johnson |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Mason McTavish |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Cole Perfetti |
C |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
MacKenzie Entwistle |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $5,125,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $72,295,125 | $47,795,125 | $22,400,000 | $5,500,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Barre-Boulet |
C |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
Alex Turcotte |
C |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Egor Sokolov |
LW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Ryan Suzuki |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Arber Xhekaj |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Malcolm Subban |
G |
31 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Wade Allison |
RW |
27 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Alexis Gendron |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Brennan Othmann |
LW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Christian Kyrou |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ethan Del Mastro |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Luca Del Bel Belluz |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Riley Kidney |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Tyson Hinds |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Emil Andrae |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Luke Evangelista |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ronan Seeley |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Brian Pinho |
RW |
29 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Alexander Holtz |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Donovan Sebrango |
D |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
Andreas Englund |
D |
29 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Shane Starrett |
G |
30 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Bryan Thomson |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Cole Koepke |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Nathan Staios |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Nikolas Matinpalo |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Noah Laaouan |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,375,000 | $16,575,000 | $7,925,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Mike Babcock | 62 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 29 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 164,916 | 5,687 | 95% | $75 | $12,368,700 |
Level 2: 5000 | 135,251 | 4,664 | 93% | $50 | $6,762,550 |
Level 3: 2000 | 54,541 | 1,881 | 94% | $30 | $1,636,230 |
Level 4: 4000 | 109,171 | 3,765 | 94% | $20 | $2,183,420 |
Level 5: 1000 | 21,914 | 756 | 76% | $190 | $4,163,660 |
Total Attendance: | 485,793 | 16,751 | 93% | - | $28,470,285 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|