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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid |
C |
28 | $12,500,000 | $12,500,000 | UFA | - | - | - | - | - | - | - |
| Darnell Nurse |
D |
29 | $8,750,000 | $8,750,000 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - |
| Leon Draisaitl |
C LW RW |
29 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
| Josh Morrissey |
D |
29 | $6,200,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Hronek |
D |
27 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Ryan Nugent-Hopkins |
C LW |
31 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Eriksson Ek |
C LW RW |
27 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Boone Jenner |
C LW |
31 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
| Erik Haula |
C LW RW |
33 | $3,150,000 | $3,150,000 | $3,150,000 | UFA | - | - | - | - | - | - |
| Evan Bouchard |
D |
25 | $3,000,000 | $7,500,000 | RFA | - | - | - | - | - | - | - |
| Brett Kulak |
D |
31 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Stuart Skinner |
G |
26 | $2,600,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Valeri Nichushkin |
LW RW |
29 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Viktor Arvidsson |
RW |
31 | $2,375,000 | $2,375,000 | $2,375,000 | UFA | - | - | - | - | - | - |
| Frederick Gaudreau |
C LW RW |
31 | $1,700,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Brown |
LW RW |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Justin Danforth |
C LW RW |
31 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| James Reimer |
G |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Justin Schultz |
D |
34 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan McLeod |
C LW |
25 | $1,000,000 | $2,750,000 | RFA | - | - | - | - | - | - | - |
| Justin Bailey |
LW RW |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $81,325,000 | $73,775,000 | $41,525,000 | $20,750,000 | $6,000,000 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | 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 |
C LW |
30 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Benson |
LW |
26 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Dylan Wells |
G |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| James Hamblin |
C LW |
25 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Josh Brown |
D |
30 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Olivier Rodrigue |
G |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Ryan Fanti |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Andreas Athanasiou |
C LW RW |
30 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Eric Robinson |
LW RW |
29 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Cameron Dineen |
D |
26 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Connor Carrick |
D |
30 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Roby Jarventie |
LW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Isaak Phillips |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Vincent Iorio |
D |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Benjamin Gleason |
D |
26 | $850,000 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - |
| Philip Kemp |
D |
25 | $850,000 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - |
| Yevgeni Oksentyuk |
RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Matej Blumel |
LW RW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Drake Caggiula |
LW RW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Sam Gagner |
C RW |
35 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Engaras |
C |
25 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Maximus Wanner |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Devin Shore |
C LW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,050,000 | $17,450,000 | $12,850,000 | $7,350,000 | $3,700,000 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Kris Knoblauch | 45 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | - | - | - | - | - | - |
| COACHING TOTALS | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 131,129 | 5,701 | 95% | $100 | $13,112,900 |
| Level 2: 5000 | 108,570 | 4,720 | 94% | $60 | $6,514,200 |
| Level 3: 2000 | 44,423 | 1,931 | 97% | $35 | $1,554,805 |
| Level 4: 4000 | 86,433 | 3,758 | 94% | $25 | $2,160,825 |
| Level 5: 1000 | 21,942 | 954 | 95% | $200 | $4,388,400 |
| Total Attendance: | 392,497 | 17,065 | 95% | - | $41,319,382 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|