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 |
28 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
Brayden McNabb |
D |
34 | $5,250,000 * | $5,250,000 * | UFA | - | - | - | - | - | - | - |
Erik Gudbranson |
D |
33 | $5,000,000 * | UFA | - | - | - | - | - | - | - | - |
Tyler Toffoli |
RW |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Yanni Gourde |
C |
33 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
Linus Ullmark |
G |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Kaapo Kakko |
RW |
24 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
Michael McLeod |
C |
27 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Daniel Sprong |
RW |
28 | $3,000,000 | $3,000,000 | 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 |
40 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Jeremy Lauzon |
D |
27 | $2,300,000 | $2,300,000 | UFA | - | - | - | - | - | - | - |
Marc-Edouard Vlasic |
D |
38 | $1,100,000 * | $1,100,000 * | $1,100,000 * | UFA | - | - | - | - | - | - |
Kevin Stenlund |
C |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Josh Mahura |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Jack Quinn |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Trevor Lewis |
C |
38 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $4,875,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $79,575,000 | $52,850,000 | $33,800,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jujhar Khaira |
LW |
30 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
Brett Seney |
LW |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Billy Sweezey |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Brendan Gaunce |
C |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Chris Wagner |
RW |
33 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Connor Carrick |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Nathan Todd |
C |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Tristan Luneau |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Nils Aman |
C |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Akil Thomas |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Caedan Bankier |
C |
22 | $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 |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Vadim Zherenko |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jeremy Davies |
D |
28 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
Drew Helleson |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Egor Afanasyev |
LW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Isaak Phillips |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Timur Ibragimov |
LW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Larsson |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Mathias Laferriere |
RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Patrick Guay |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Ken Appleby |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Mason Jobst |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,575,000 | $7,775,000 | $3,550,000 | $850,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
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 - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 215,243 | 5,381 | 90% | $83 | $17,865,169 |
Level 2: 5000 | 180,826 | 4,521 | 90% | $51 | $9,222,126 |
Level 3: 2000 | 67,102 | 1,678 | 84% | $32 | $2,147,264 |
Level 4: 4000 | 145,960 | 3,649 | 91% | $21 | $3,065,160 |
Level 5: 1000 | 36,616 | 915 | 92% | $180 | $6,590,880 |
Total Attendance: | 645,747 | 16,144 | 90% | - | $41,708,739 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|