Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Artem Anisimov |
C LW |
35 | $14,614,500 | UFA | - | - | - | - | - | - | - | - |
Ryan McDonagh |
D |
34 | $7,750,000 | UFA | - | - | - | - | - | - | - | - |
Matt Murray |
G |
29 | $6,250,000 | RFA | - | - | - | - | - | - | - | - |
Alec Martinez |
D |
36 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
Paul Stastny |
C LW |
38 | $5,200,000 * | $5,200,000 * | UFA | - | - | - | - | - | - | - |
Travis Sanheim |
D |
27 | $4,675,000 | $4,675,000 | RFA | - | - | - | - | - | - | - |
Semyon Varlamov |
G |
35 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Leo Komarov |
C LW RW |
36 | $2,150,000 | UFA | - | - | - | - | - | - | - | - |
Markus Nutivaara |
D |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Ben Hutton |
D |
30 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Danny DeKeyser |
D |
33 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Quinn Hughes |
D |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Jujhar Khaira |
C LW |
29 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
Cal Clutterbuck |
RW |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Kyle Clifford |
LW |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Kevin Bahl |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Taro Hirose |
LW RW |
27 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Nic Petan |
C LW RW |
28 | $762,500 | $762,500 | RFA | - | - | - | - | - | - | - |
Josiah Slavin |
LW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Anton Blidh |
LW RW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Kevin Stenlund |
C RW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Laurent Dauphin |
C LW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
C.J. Smith |
LW |
29 | $625,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $64,427,000 | $25,087,500 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Justin Barron |
D |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Mitchell Vande Sompel |
D |
26 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Shane Gersich |
C LW |
27 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Montana Onyebuchi |
D |
23 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Nico Daws |
G |
23 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Tristen Nielsen |
C |
23 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Jan Mysak |
C LW |
21 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Ryan O'Rourke |
D |
21 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Kasimir Kaskisuo |
G |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Kai Edmonds |
G |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Graeme Clarke |
RW |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Josh Brook |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Cooper Zech |
D |
25 | $837,500 | $837,500 | RFA | - | - | - | - | - | - | - |
Christian Jaros |
D |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Glenn Gawdin |
C RW |
26 | $762,500 | $762,500 | $762,500 | RFA | - | - | - | - | - | - |
Oskar Back |
C |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
James Sanchez |
LW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Kyle MacLean |
C LW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Tobie Paquette-Bisson |
D |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Bobby Lynch |
C RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Dmitri Samorukov |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Joe Gambardella |
C LW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Justin Kirkland |
C LW RW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Kurtis Gabriel |
RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Markus Hannikainen |
LW RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Noah Juulsen |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Bryce Misley |
C LW |
24 | $650,000 | $650,000 | RFA | - | - | - | - | - | - | - |
Ivan Prosvetov |
G |
24 | $650,000 | RFA | - | - | - | - | - | - | - | - |
Sam Houde |
C |
23 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
Filip Larsson |
G |
25 | $500,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Lohin |
C |
27 | $495,000 | $495,000 | $495,000 | RFA | - | - | - | - | - | - |
Samuel Laberge |
LW |
26 | $495,000 | $495,000 | $495,000 | RFA | - | - | - | - | - | - |
Evan Polei |
C LW |
27 | $495,000 | $495,000 | RFA | - | - | - | - | - | - | - |
Ryan Dmowski |
C LW RW |
26 | $495,000 | RFA | - | - | - | - | - | - | - | - |
Dawson Barteaux |
D |
23 | $450,000 | $450,000 | RFA | - | - | - | - | - | - | - |
Tyler Angle |
C LW |
23 | $450,000 | $450,000 | RFA | - | - | - | - | - | - | - |
Alex Limoges |
C LW |
26 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Colby Williams |
D |
28 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Josh Melnick |
C RW |
28 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Paul Ladue |
D |
31 | $450,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $30,730,000 | $17,885,000 | $6,002,500 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $3,073,000 | $1,788,500 | $600,250 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dave Tippett | 59 | $750,000 | $750,000 | - | - | - | - | - | - | - | - |
COACHING TOTALS | $750,000 | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 36 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6144 | 190,609 | 5,295 | 86% | $140 | $26,685,260 |
Level 2: 5000 | 154,096 | 4,280 | 86% | $80 | $12,327,680 |
Level 3: 2000 | 63,960 | 1,777 | 89% | $50 | $3,198,000 |
Level 4: 4000 | 120,407 | 3,345 | 84% | $35 | $4,214,245 |
Level 5: 1000 | 31,084 | 863 | 86% | $250 | $7,771,000 |
Total Attendance: | 560,156 | 15,560 | 86% | - | $65,035,422 |
FARM Attendance - 34 Games
Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 67559 | 40 | 1 | 0% | $2000 | $80,000 |
Level 2: 28978 | 20 | 1 | 0% | $1000 | $20,000 |
Total Attendance: | 96,537 | 2,839 | 3% | - | $3,938,304 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|