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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nathan MacKinnon |
C |
29 | $11,900,000 | $11,900,000 | $11,900,000 | $11,900,000 | $11,900,000 | UFA | - | - | - | - |
Artemi Panarin |
LW |
33 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - | - |
Cale Makar |
D |
26 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - |
Tim Stutzle |
LW |
23 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | UFA | - |
Cole Caufield |
RW |
24 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | UFA | - |
Victor Hedman |
D |
34 | $7,600,000 | UFA | - | - | - | - | - | - | - | - |
Josh Morrissey |
D |
29 | $6,400,000 | UFA | - | - | - | - | - | - | - | - |
Trevor Zegras |
C |
23 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
Jordan Eberle |
RW |
34 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
Jamie Oleksiak |
D |
32 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
Samuel Montembeault |
G |
28 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - |
Fabian Zetterlund |
LW |
25 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Josh Anderson |
RW |
30 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
Marcus Foligno |
LW |
33 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
Nico Sturm |
C |
29 | $1,300,000 | UFA | - | - | - | - | - | - | - | - |
Jani Hakanpaa |
D |
32 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
Brendan Smith |
D |
35 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Ryan Reaves |
RW |
38 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Kiefer Sherwood |
LW |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Louis Crevier |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Michael Hutchinson |
G |
34 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $86,825,000 | $63,000,000 | $57,150,000 | $43,100,000 | $38,100,000 | $26,200,000 | $26,200,000 | $16,200,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rocco Grimaldi |
RW |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Spencer Martin |
G |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Vinnie Hinostroza |
C |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Alex Belzile |
RW |
33 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Ty Emberson |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Michael Sgarbossa |
C |
32 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
Lias Andersson |
C |
26 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Taro Hirose |
LW |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Louis Domingue |
G |
32 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Ville Heinola |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bokondji Imama |
LW |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Joshua Roy |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ivan Lodnia |
C LW RW |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Dennis Cholowski |
D |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
Cameron Hughes |
LW |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Jansen Harkins |
C |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Max McCormick |
LW |
32 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Peter Abbandonato |
C |
26 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Carson Meyer |
RW |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Xavier Bernard |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Dylan McIlrath |
D |
32 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Louis Belpedio |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $19,550,000 | $12,425,000 | $2,625,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Bob Hartley | 64 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 27 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 147,888 | 5,477 | 91% | $80 | $11,831,040 |
Level 2: 5000 | 127,340 | 4,716 | 94% | $50 | $6,367,000 |
Level 3: 2000 | 50,043 | 1,853 | 93% | $30 | $1,501,290 |
Level 4: 4000 | 98,158 | 3,635 | 91% | $20 | $1,963,160 |
Level 5: 1000 | 24,880 | 921 | 92% | $180 | $4,478,400 |
Total Attendance: | 448,309 | 16,604 | 92% | - | $27,609,084 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|