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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mitchell Marner |
RW |
27 | $10,400,000 | $10,400,000 | UFA | - | - | - | - | - | - | - |
Darnell Nurse |
D |
30 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - |
Filip Forsberg |
LW |
30 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
Mikael Granlund |
C |
32 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
Martin Necas |
C |
26 | $5,800,000 | $5,800,000 | RFA | - | - | - | - | - | - | - |
Lucas Raymond |
LW |
22 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | RFA | - | - | - | - |
Torey Krug |
D |
33 | $5,750,000 | UFA | - | - | - | - | - | - | - | - |
TJ Brodie |
D |
34 | $5,400,000 | UFA | - | - | - | - | - | - | - | - |
Artturi Lehkonen |
LW |
29 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
Kris Letang |
D |
37 | $3,875,000 | UFA | - | - | - | - | - | - | - | - |
Adam Larsson |
D |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Sean Durzi |
D |
26 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
Claude Giroux |
RW |
37 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Colton Sissons |
C |
31 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - |
Jean-Gabriel Pageau |
C |
32 | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | UFA | - | - | - | - | - |
Yakov Trenin |
C |
28 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - |
Jonathan Quick |
G |
39 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
Dawson Mercer |
C |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Ersson |
G |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Sam Carrick |
C |
33 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Kale Clague |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Michael McCarron |
RW |
29 | $775,000 * | UFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $83,525,000 | $57,800,000 | $37,000,000 | $24,450,000 | $5,750,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Philip Tomasino |
C |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Dmitry Kuzmin |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Ivan Ivan |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Ryan C Johnson |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Joona Koppanen |
LW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Max Sasson |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Alex Limoges |
LW |
27 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Jonathan Gruden |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Leon Gawanke |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Gannon Laroque |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Alex Jefferies |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ole Bjorgvik Holm |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Riley Duran |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ryan O'Rourke |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tyrel Bauer |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Calle Sjalin |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Riley Damiani |
C |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Santeri Hatakka |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Arturs Silovs |
G |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Isaiah Saville |
G |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
John Leonard |
LW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Sam Poulin |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Eetu Makiniemi |
G |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Brady Lyle |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Cam Dineen |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Marc McLaughlin |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Asselin |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,625,000 | $10,600,000 | $1,825,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Todd Richards | 58 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 28 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 95,077 | 3,396 | 57% | $85 | $8,081,545 |
Level 2: 5000 | 76,050 | 2,716 | 54% | $53 | $4,030,650 |
Level 3: 2000 | 27,567 | 985 | 49% | $33 | $909,711 |
Level 4: 4000 | 61,844 | 2,209 | 55% | $20 | $1,236,880 |
Level 5: 1000 | 17,087 | 610 | 61% | $180 | $3,075,660 |
Total Attendance: | 277,625 | 9,915 | 55% | - | $26,543,415 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|