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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi |
D |
34 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - |
Brad Marchand |
LW |
36 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - |
Patrik Laine |
LW |
26 | $7,500,000 | RFA | - | - | - | - | - | - | - | - |
Alex DeBrincat |
RW |
27 | $6,750,000 | RFA | - | - | - | - | - | - | - | - |
Boone Jenner |
C |
31 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
Jaccob Slavin |
D |
30 | $5,300,000 | UFA | - | - | - | - | - | - | - | - |
Jonathan Huberdeau |
C |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Tristan Jarry |
G |
29 | $4,300,000 | UFA | - | - | - | - | - | - | - | - |
Mikael Backlund |
C |
35 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - |
Mikey Anderson |
D |
25 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | - | - |
Bryan Rust |
RW |
32 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
Adam Henrique |
C |
35 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
John Carlson |
D |
35 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
Joey Daccord |
G |
28 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Andrew Peeke |
D |
26 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
James van Riemsdyk |
LW |
35 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - |
Isac Lundestrom |
C |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Juuso Valimaki |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Brock Faber |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Seth Jarvis |
C |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Shane Pinto |
C |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Urho Vaakanainen |
D |
26 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
Brandon Biro |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $1,750,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $86,425,000 | $49,675,000 | $45,475,000 | $31,375,000 | $10,125,000 | $4,125,000 | $4,125,000 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Connor McMichael |
C |
24 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - |
Jakub Lauko |
C |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Graeme Clarke |
RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Adam Beckman |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Nikita Okhotiuk |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Serron Noel |
RW |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Artem Guryev |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Matvei Petrov |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Sasha Pastujov |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Antonio Stranges |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Antti Tuomisto |
D |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Daemon Hunt |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
John Farinacci |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Mavrik Bourque |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Simon Edvinsson |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
William Dufour |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Erik Portillo |
G |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jett Woo |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Michael Callahan |
D |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Jean-Luc Foudy |
C |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jordan Spence |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jack Matier |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Olivier Nadeau |
RW |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Curtis Hall |
C |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Evan Fitzpatrick |
G |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,125,000 | $15,975,000 | $5,425,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Bruce Boudreau | 70 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 27 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 109,848 | 4,068 | 68% | $95 | $10,435,560 |
Level 2: 5000 | 92,869 | 3,440 | 69% | $60 | $5,572,140 |
Level 3: 2000 | 30,564 | 1,132 | 57% | $45 | $1,375,380 |
Level 4: 4000 | 71,644 | 2,653 | 66% | $26 | $1,862,744 |
Level 5: 1000 | 19,356 | 717 | 72% | $200 | $3,871,200 |
Total Attendance: | 324,281 | 12,010 | 67% | - | $24,272,875 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|