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 |
|---|---|---|---|---|---|---|---|---|
| Jakub Voracek |
LW RW |
29 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - |
| Kristopher Letang |
D |
31 | $7,250,000 | $7,250,000 | UFA | - | - | - |
| Trevor Daley |
D |
35 | $5,590,000 | UFA | - | - | - | - |
| Gabriel Landeskog |
LW |
26 | $5,571,000 | RFA | - | - | - | - |
| Duncan Keith |
D |
35 | $5,551,000 | UFA | - | - | - | - |
| Bo Horvat |
C |
24 | $5,500,000 | $5,500,000 | $5,500,000 | RFA | - | - |
| Rasmus Ristolainen |
D |
24 | $5,400,000 | $5,400,000 | $5,400,000 | RFA | - | - |
| Mike Hoffman |
LW RW |
29 | $5,187,500 | $5,187,500 | UFA | - | - | - |
| Nikita Kucherov |
RW |
25 | $4,766,667 | RFA | - | - | - | - |
| Colin Miller |
D |
26 | $3,875,000 | $3,875,000 | $3,875,000 | $3,875,000 | UFA | - |
| Andrei Vasilevskiy |
G |
24 | $3,500,000 | $3,500,000 | RFA | - | - | - |
| Andreas Athanasiou |
LW RW |
25 | $3,000,000 | $3,000,000 | RFA | - | - | - |
| Slater Koekkoek |
D |
24 | $1,444,000 | $1,444,000 | RFA | - | - | - |
| Laurent Brossoit |
G |
25 | $1,225,000 | RFA | - | - | - | - |
| Andrew Copp |
C LW |
24 | $1,000,000 | RFA | - | - | - | - |
| Mathew Barzal |
C |
21 | $925,000 | $925,000 | RFA | - | - | - |
| Adrian Kempe |
C LW RW |
22 | $925,000 | RFA | - | - | - | - |
| David Pastrnak |
RW |
22 | $850,000 | RFA | - | - | - | - |
| Noah Hanifin |
D |
21 | $650,000 | $650,000 | RFA | - | - | - |
| Brendan Leipsic |
C LW |
24 | $650,000 | RFA | - | - | - | - |
| Danton Heinen |
C LW RW |
24 | $650,000 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $71,760,167 | $44,981,500 | $23,025,000 | $3,875,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Kevin Porter |
C |
32 | $4,000,000 | $4,000,000 | UFA | - | - | - |
| Brett Kulak |
D |
25 | $1,850,000 | $1,850,000 | $1,850,000 | $1,850,000 | UFA | - |
| Tom McCollum |
G |
30 | $1,035,000 | $1,035,000 | UFA | - | - | - |
| Chris Casto |
D |
27 | $997,500 | RFA | - | - | - | - |
| Mitchell Moroz |
LW |
25 | $945,000 | RFA | - | - | - | - |
| Ryan Sproul |
D |
25 | $937,125 | RFA | - | - | - | - |
| Kieffer Bellows |
LW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Tyson Jost |
C LW |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Sonny Milano |
LW RW |
22 | $925,000 | RFA | - | - | - | - |
| Tyler Motte |
C LW RW |
24 | $925,000 | RFA | - | - | - | - |
| John Muse |
G |
31 | $900,000 | $900,000 | UFA | - | - | - |
| Ryan Bourque |
C LW |
28 | $900,000 | $900,000 | UFA | - | - | - |
| Terry Broadhurst |
LW |
30 | $900,000 | $900,000 | UFA | - | - | - |
| Troy Grosenick |
G |
29 | $900,000 | $900,000 | UFA | - | - | - |
| Tyler Wotherspoon |
D |
25 | $897,160 | RFA | - | - | - | - |
| Sam Steel |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Jordan Schmaltz |
D |
26 | $813,750 | $813,750 | RFA | - | - | - |
| Andreas Johnsson |
LW RW |
24 | $788,375 | RFA | - | - | - | - |
| Brenden Kotyk |
D |
27 | $715,000 | $715,000 | UFA | - | - | - |
| Lucas Wallmark |
C |
24 | $715,000 | $715,000 | RFA | - | - | - |
| James Greenway |
D |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Anders Bjork |
LW RW |
23 | $650,000 | RFA | - | - | - | - |
| Francis Perron |
LW |
22 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $23,843,910 | $16,128,750 | $5,250,000 | $1,850,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-24 |
|---|---|---|---|---|---|---|---|
| Barry Trotz | 57 | $5,100,000 | $5,100,000 | $5,100,000 | - | - | |
| COACHING TOTALS | $5,100,000 | $5,100,000 | $5,100,000 | $0 | $0 | ||
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 48,000 | 6,000 | 100% | $105 | $5,040,000 |
| Level 2: 5000 | 39,340 | 4,918 | 98% | $75 | $2,950,500 |
| Level 3: 2700 | 21,600 | 2,700 | 100% | $45 | $972,000 |
| Level 4: 3300 | 26,400 | 3,300 | 100% | $35 | $924,000 |
| Level 5: 1000 | 8,000 | 1,000 | 100% | $205 | $1,640,000 |
| Total Attendance: | 143,340 | 17,918 | 100% | - | $13,255,475 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|