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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Elias Pettersson |
C |
26 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - |
| Alex DeBrincat |
LW RW |
27 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - | - | - |
| Quinn Hughes |
D |
25 | $7,850,000 | $7,850,000 | $7,850,000 | UFA | - | - | - | - | - | - |
| J.T. Miller |
C LW RW |
32 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Ivan Provorov |
D |
28 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - |
| Brock Boeser |
RW |
28 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Thatcher Demko |
G |
29 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Christopher Tanev |
D |
35 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Conor Garland |
LW RW |
29 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Tanev |
LW RW |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Tanner Pearson |
LW |
32 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Zach Whitecloud |
D |
28 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Alexander Kerfoot |
C LW |
30 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Quinton Byfield |
C |
22 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Nils Hoglander |
LW RW |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| Tyson Barrie |
D |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW RW |
30 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
27 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Nic Dowd |
C RW |
34 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Cal Clutterbuck |
RW |
37 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Arturs Silovs |
G |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Alexander Edler |
D |
38 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Jesse Puljujarvi |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $84,075,000 | $73,125,000 | $54,475,000 | $24,625,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonah Gadjovich |
LW |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Trent Miner |
G |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Tristen Nielsen |
C |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Zac Jones |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Vasily Podkolzin |
RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| William Lockwood |
RW |
25 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Artyom Grushnikov |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Adam Gaudette |
C |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Ben Steeves |
LW |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Cole McWard |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Tanner Dickinson |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jalen Luypen |
C LW |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Parker Ford |
C RW |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Kole Lind |
RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Christoffer Sedoff |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Nikita Alexandrov |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Aidan McDonough |
LW |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| James Hardie |
LW |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Arshdeep Bains |
C |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Bear Hughes |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| David Tendeck |
G |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,050,000 | $13,050,000 | $4,300,000 | $900,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 65 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 6,000 | 6,000 | 100% | $100 | $600,000 |
| Level 2: 5000 | 5,000 | 5,000 | 100% | $60 | $300,000 |
| Level 3: 2000 | 2,000 | 2,000 | 100% | $35 | $70,000 |
| Level 4: 4000 | 4,000 | 4,000 | 100% | $25 | $100,000 |
| Level 5: 1000 | 1,000 | 1,000 | 100% | $200 | $200,000 |
| Total Attendance: | 18,000 | 18,000 | 100% | - | $1,892,300 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|