Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Paul Stastny |
C |
33 | $9,000,000 | UFA | - | - | - | - |
| James Neal |
RW |
32 | $6,600,000 * | $6,600,000 * | UFA | - | - | - |
| Drew Stafford |
RW |
33 | $5,000,000 | UFA | - | - | - | - |
| Tyler Ennis |
LW RW |
30 | $4,600,000 | UFA | - | - | - | - |
| Brayden McNabb |
D |
27 | $4,025,000 * | $4,025,000 * | $4,025,000 * | $4,025,000 * | UFA | - |
| Brendan Gallagher |
RW |
27 | $3,750,000 | $3,750,000 | UFA | - | - | - |
| Michal Kempny |
D |
28 | $3,300,000 * | $3,300,000 * | $3,300,000 * | $3,300,000 * | UFA | - |
| Michael Raffl |
LW RW |
31 | $3,000,000 | UFA | - | - | - | - |
| Antoine Roussel |
LW |
29 | $2,650,000 * | $2,650,000 * | UFA | - | - | - |
| Greg Pateryn |
D |
28 | $2,000,000 * | $2,000,000 * | UFA | - | - | - |
| Johan Larsson |
C LW |
26 | $1,760,000 | $1,760,000 | UFA | - | - | - |
| Brett Ritchie |
RW |
26 | $1,750,000 | RFA | - | - | - | - |
| Kevan Miller |
D |
31 | $1,500,000 * | $1,500,000 * | UFA | - | - | - |
| Kevin Connauton |
D |
28 | $1,375,000 | UFA | - | - | - | - |
| Ryan White |
C RW |
30 | $1,300,000 | UFA | - | - | - | - |
| Cody McLeod |
LW |
34 | $1,000,000 * | $1,000,000 * | UFA | - | - | - |
| Jordan Nolan |
C LW RW |
29 | $1,000,000 * | $1,000,000 * | UFA | - | - | - |
| Adam Clendening |
D |
26 | $1,000,000 | RFA | - | - | - | - |
| Phillip Di Giuseppe |
LW RW |
25 | $937,125 | RFA | - | - | - | - |
| Zach Trotman |
D |
28 | $900,000 * | $900,000 * | UFA | - | - | - |
| Ryan Larkin |
G |
21 | $650,000 | $650,000 | RFA | - | - | - |
| Hayden Hawkey |
G |
24 | $650,000 | RFA | - | - | - | - |
| Bonus | $2,650,000 | - | - | - | - | - | ||
| PRO TOTALS | $60,397,125 | $29,135,000 | $7,325,000 | $7,325,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Michael McLeod |
C |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Gavin Bayreuther |
D |
25 | $925,000 | RFA | - | - | - | - |
| Andy Andreoff |
C LW |
28 | $897,160 | RFA | - | - | - | - |
| Pascal Laberge |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Jacob Larsson |
D |
22 | $850,000 | $850,000 | RFA | - | - | - |
| Vaclav Karabacek |
LW RW |
23 | $850,000 | RFA | - | - | - | - |
| Mark Alt |
D |
28 | $800,000 | $800,000 | UFA | - | - | - |
| Luke Witkowski |
RW D |
29 | $800,000 | UFA | - | - | - | - |
| Kale Kessy |
LW |
27 | $791,595 | RFA | - | - | - | - |
| Mitchell Stephens |
C |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Shane Eiserman |
C LW |
24 | $775,000 | RFA | - | - | - | - |
| Blake Thompson |
D |
28 | $715,000 | $715,000 | UFA | - | - | - |
| Greg Betzold |
C LW |
24 | $715,000 | $715,000 | RFA | - | - | - |
| Dan DeSalvo |
C RW |
27 | $715,000 | RFA | - | - | - | - |
| Ryan Rupert |
C LW |
25 | $715,000 | RFA | - | - | - | - |
| Gabriel Sylvestre |
D |
21 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Adam Parsells |
D |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Andrew Nielsen |
D |
23 | $650,000 | $650,000 | RFA | - | - | - |
| Brayden Burke |
RW |
23 | $650,000 | $650,000 | RFA | - | - | - |
| Joseph Cecconi |
D |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Karch Bachman |
C |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Nick Schneider |
G |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Taggart Corriveau |
RW |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Joey Daccord |
G |
23 | $650,000 | RFA | - | - | - | - |
| Pius Suter |
C LW |
23 | $650,000 | RFA | - | - | - | - |
| Quentin Shore |
C RW |
25 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $19,248,755 | $10,830,000 | $2,425,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-24 |
|---|---|---|---|---|---|---|---|
| Claude Julien | 59 | $4,300,000 | - | - | - | - | |
| COACHING TOTALS | $4,300,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 8000 | 119,562 | 5,435 | 68% | $150 | $17,934,300 |
| Level 2: 5300 | 109,437 | 4,974 | 94% | $80 | $8,754,960 |
| Level 3: 3375 | 70,425 | 3,201 | 95% | $50 | $3,521,250 |
| Level 4: 3825 | 81,513 | 3,705 | 97% | $40 | $3,260,520 |
| Level 5: 2000 | 42,730 | 1,942 | 97% | $190 | $8,118,700 |
| Total Attendance: | 423,667 | 19,258 | 86% | - | $47,828,190 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|