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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adrian Kempe |
C LW RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - |
Mark Stone |
RW |
32 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
Cam Atkinson |
RW |
35 | $5,600,000 | $5,600,000 | $5,600,000 | UFA | - | - | - | - | - | - |
Joel Eriksson Ek |
C |
27 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
Brayden McNabb |
D |
33 | $5,250,000 * | $5,250,000 * | UFA | - | - | - | - | - | - | - |
Erik Gudbranson |
D |
32 | $5,000,000 * | UFA | - | - | - | - | - | - | - | - |
Tyler Toffoli |
RW |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
David Savard |
D |
34 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Yanni Gourde |
C |
33 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
Linus Ullmark |
G |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Kaapo Kakko |
RW |
23 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
Michael McLeod |
C |
26 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Daniel Sprong |
RW |
27 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Kyle Palmieri |
C |
33 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Luke Kunin |
C |
27 | $2,750,000 | RFA | - | - | - | - | - | - | - | - |
Lukas Dostal |
G |
24 | $2,600,000 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - |
Ryan Suter |
D |
39 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Jeremy Lauzon |
D |
27 | $2,300,000 | $2,300,000 | UFA | - | - | - | - | - | - | - |
Kevin Stenlund |
C |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Josh Mahura |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Isaak Phillips |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jack Quinn |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $5,500,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $86,450,000 | $51,750,000 | $32,700,000 | $11,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tristan Luneau |
D |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Nils Aman |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Akil Thomas |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Caedan Bankier |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Gavin White |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Alexander Kisakov |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Adam Ginning |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Vadim Zherenko |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Drew Helleson |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Egor Afanasyev |
LW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Timur Ibragimov |
LW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Patrick Guay |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
FARM TOTALS | $10,500,000 | $4,350,000 | $2,700,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
John Stevens | 57 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
Gardiner MacDougall | 64 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 0 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $92 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $58 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $24 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $198 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|