• RHL
  •  

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
Valeri Nichushkin
 
LW
RW
 
 
29 $10,855,000 $10,855,000 $10,855,000 $10,855,000 UFA - - - - -
Michael Dal Colle
 
LW
RW
 
 
28 $7,087,000 $7,087,000 $7,087,000 $7,087,000 $7,087,000 UFA - - - -
Travis Sanheim
 
 
 
D
 
28 $6,561,000 $6,561,000 $6,561,000 $6,561,000 $6,561,000 UFA - - - -
Ryan Murray
 
 
 
D
 
31 $5,380,000 $5,380,000 $5,380,000 UFA - - - - - -
Mitch Marner
C
LW
RW
 
 
26 $4,740,000 RFA - - - - - - - -
Auston Matthews
C
LW
RW
 
 
24 $4,362,000 $4,362,000 $4,362,000 $4,362,000 UFA - - - - -
Josh Norris
C
LW
RW
 
 
22 $4,042,000 $4,042,000 $4,042,000 $4,042,000 RFA - - - - -
Marcus Kruger
C
 
 
 
 
34 $3,587,000 UFA - - - - - - - -
Jonathan Quick
 
 
 
 
G
38 $3,213,000 UFA - - - - - - - -
Tyler Myers
 
 
 
D
 
34 $3,067,000 UFA - - - - - - - -
Kent Simpson
 
 
 
 
G
32 $2,947,000 $2,947,000 $2,947,000 UFA - - - - - -
Michael Prapavessis
 
 
 
D
 
25 $2,661,000 $2,661,000 $2,661,000 RFA - - - - - -
Jack Glover
 
 
 
D
 
27 $2,175,000 RFA - - - - - - - -
Skyler Brind'Amour
C
LW
RW
 
 
21 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 $2,016,000 RFA - -
Alex Goligoski
 
 
 
D
 
39 $1,890,000 UFA - - - - - - - -
Andrej Sekera
 
 
 
D
 
38 $1,080,000 UFA - - - - - - - -
Adam Mascherin
 
LW
RW
 
 
23 $934,000 RFA - - - - - - - -
Erik Foley
C
LW
RW
 
 
25 $716,000 $716,000 RFA - - - - - - -
Austin Wagner
C
LW
RW
 
 
26 $671,000 RFA - - - - - - - -
Dylan Wells
 
 
 
 
G
21 $500,000 $500,000 RFA - - - - - - -
Troy Terry
 
LW
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Alexander Romanov
 
 
 
D
 
20 $500,000 RFA - - - - - - - -
Jesperi Kotkaniemi
C
LW
RW
 
 
20 $500,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $69,984,000 $47,627,000 $45,911,000 $34,923,000 $15,664,000 $2,016,000 $2,016,000 $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
Carsen Twarynski
 
LW
RW
 
 
23 $2,448,000 $2,448,000 $2,448,000 $2,448,000 $2,448,000 UFA - - - -
Emil Molin
C
LW
RW
 
 
29 $2,376,000 UFA - - - - - - - -
Maxim Kitsyn
C
LW
RW
 
 
33 $2,340,000 $2,340,000 UFA - - - - - - -
Frederic Allard
 
 
 
D
 
23 $2,304,000 $2,304,000 $2,304,000 $2,304,000 $2,304,000 UFA - - - -
Victor Bartley
 
 
 
D
 
36 $2,142,000 UFA - - - - - - - -
Petr Straka
 
 
RW
 
 
32 $2,092,000 $2,092,000 UFA - - - - - - -
Calle Jarnkrok
C
LW
RW
 
 
32 $2,045,000 UFA - - - - - - - -
Justin Braun
 
 
 
D
 
37 $2,016,000 UFA - - - - - - - -
Remi Elie
C
LW
RW
 
 
27 $1,944,000 UFA - - - - - - - -
Philip Larsen
 
 
 
D
 
35 $1,890,000 UFA - - - - - - - -
Jesper Fast
 
LW
RW
 
 
32 $1,872,000 $1,872,000 UFA - - - - - - -
Eric Hartzell
 
 
 
 
G
34 $1,320,000 UFA - - - - - - - -
Karri Ramo
 
 
 
 
G
38 $967,000 UFA - - - - - - - -
Igor Shvyryov
C
LW
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Tim Soderlund
C
LW
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Liam Foudy
C
LW
RW
 
 
20 $500,000 RFA - - - - - - - -
FARM TOTALS $27,256,000 $12,056,000 $4,752,000 $4,752,000 $4,752,000 $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
Rod Brind'Amour 50 $800,000 $800,000 $800,000 $800,000 - - - - - -
COACHING TOTALS $800,000 $800,000 $800,000 $800,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7700 0% $99  $0
Level 2: 6700 0% $59  $0
Level 3: 3700 0% $34  $0
Level 4: 5700 0% $26  $0
Level 5: 2700 0% $189  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $69,984,000
Estimated Season Expenses $69,984,000

Bank Account
Current Funds $54,063,303
Projected Revenue + $0
Projected Expenses - $69,984,000
Projected Bank Account $-15,920,697
 
Salary Cap
Salary Cap $119,000,000
Total Payroll $69,984,000
Remaining Cap Space $49,016,000