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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bo Horvat |
C |
30 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
Anthony Cirelli |
C |
27 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
Thomas Chabot |
D |
28 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
Kevin Fiala |
LW |
28 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
Travis Konecny |
RW |
28 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
Adam Pelech |
D |
30 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
Jakob Chychrun |
D |
27 | $5,400,000 | RFA | - | - | - | - | - | - | - | - |
Jake DeBrusk |
LW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Conor Garland |
RW |
29 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | UFA | - | - | - | - | - |
Alexis Lafreniere |
LW |
23 | $4,800,000 | $4,800,000 | RFA | - | - | - | - | - | - | - |
Joel Farabee |
LW |
25 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - |
Bowen Byram |
D |
23 | $3,800,000 | $3,800,000 | RFA | - | - | - | - | - | - | - |
Jeremy Swayman |
G |
26 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
Scott Laughton |
C |
30 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Esa Lindell |
D |
30 | $2,900,000 | $2,900,000 | UFA | - | - | - | - | - | - | - |
Eetu Luostarinen |
C |
26 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Pavel Dorofeyev |
LW |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Radko Gudas |
D |
34 | $1,800,000 | UFA | - | - | - | - | - | - | - | - |
Joseph Woll |
G |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Ryker Evans |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Dylan Holloway |
LW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Benoit-Olivier Groulx |
C |
25 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
Bonus | $1,750,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $86,750,000 | $69,450,000 | $46,075,000 | $36,175,000 | $12,000,000 | $6,000,000 | $6,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Egor Zamula |
D |
25 | $1,750,000 | RFA | - | - | - | - | - | - | - | - |
William Lockwood |
RW |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
Arshdeep Bains |
LW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Jan Jenik |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Raphael Lavoie |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Jamie Drysdale |
D |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Jan Mysak |
C |
22 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Carson Lambos |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Marcel Marcel |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Nikita Chibrikov |
RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ryan Winterton |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Samu Tuomaala |
C LW RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Zack Ostapchuk |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Aku Raty |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Josh Doan |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Maxim Groshev |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Albert Johansson |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Spencer Stastney |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Aliaksei Protas |
C |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Danila Klimovich |
RW |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Cole McWard |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Tristen Nielsen |
C |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Blake McLaughlin |
LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Brad Hunt |
D |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Matt Donovan |
D |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Tyler Parks |
G |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Trent Miner |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,200,000 | $11,400,000 | $6,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dave Tippett | 63 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 225,490 | 5,637 | 94% | $80 | $18,039,200 |
Level 2: 5000 | 150,446 | 3,761 | 75% | $55 | $8,274,530 |
Level 3: 2000 | 50,832 | 1,271 | 64% | $40 | $2,033,280 |
Level 4: 4000 | 109,969 | 2,749 | 69% | $25 | $2,749,225 |
Level 5: 1000 | 37,327 | 933 | 93% | $180 | $6,718,860 |
Total Attendance: | 574,064 | 14,352 | 80% | - | $39,705,848 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|