Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
LW RW |
32 | $9,450,000 | $9,450,000 | $9,450,000 | $9,450,000 | UFA | - | - | - | - | - |
| Mika Zibanejad |
C LW RW |
31 | $8,650,000 | $8,650,000 | $8,650,000 | $8,650,000 | UFA | - | - | - | - | - |
| Tage Thompson |
C LW RW |
26 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - |
| Bo Horvat |
C LW RW |
29 | $6,700,000 | $6,700,000 | UFA | - | - | - | - | - | - | - |
| Brayden Schenn |
C LW RW |
32 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Mikhail Sergachev |
D |
25 | $6,500,000 | $6,500,000 | RFA | - | - | - | - | - | - | - |
| Andre Burakovsky |
LW RW |
29 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Vladimir Tarasenko |
LW RW |
32 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - |
| Ryan Hartman |
C LW RW |
29 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Frederik Andersen |
G |
34 | $3,950,000 | $3,950,000 | UFA | - | - | - | - | - | - | - |
| Linus Ullmark |
G |
30 | $3,650,000 | $3,650,000 | UFA | - | - | - | - | - | - | - |
| Jake McCabe |
D |
30 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Jeff Carter |
C LW RW |
39 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Peeke |
D |
26 | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | UFA | - | - | - | - | - |
| Mike Matheson |
D |
30 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Toews |
C LW RW |
36 | $1,400,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Bastian |
LW RW |
26 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - | - | - |
| Isac Lundestrom |
C LW RW |
24 | $935,000 | RFA | - | - | - | - | - | - | - | - |
| K'Andre Miller |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jason Robertson |
LW RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mattias Samuelsson |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Peter DiLiberatore |
D |
24 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $86,584,940 | $76,150,000 | $47,800,000 | $41,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cal Foote |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Laurent Dauphin |
C LW RW |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Louis Domingue |
G |
32 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Neighbours |
LW RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Shakir Mukhamadullin |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jakob Pelletier |
LW RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C LW RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Stelio Mattheos |
LW RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mac Hollowell |
D |
25 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Arnaud Durandeau |
LW RW |
25 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Zach Uens |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Andrei Altybarmakyan |
RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Kessel |
D |
23 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Anton Khudobin |
G |
38 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Ashton Sautner |
D |
29 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Maier |
C LW RW |
28 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Jakub Galvas |
D |
24 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Scott |
C LW RW |
28 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Betts |
C LW RW |
26 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Taylor Fedun |
D |
35 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $15,925,000 | $6,850,000 | $2,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 43 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 36,000 | 6,000 | 100% | $80 | $2,880,000 |
| Level 2: 5000 | 30,000 | 5,000 | 100% | $50 | $1,500,000 |
| Level 3: 2000 | 12,000 | 2,000 | 100% | $32 | $384,000 |
| Level 4: 4000 | 24,000 | 4,000 | 100% | $22 | $528,000 |
| Level 5: 1000 | 6,000 | 1,000 | 100% | $200 | $1,200,000 |
| Total Attendance: | 108,000 | 18,000 | 100% | - | $9,673,080 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|