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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kirill Kaprizov |
LW |
27 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - |
Jack Eichel |
C |
28 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - |
Timo Meier |
RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - |
William Nylander |
RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
Jesper Bratt |
LW |
26 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - |
Nikita Kucherov |
RW |
31 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
Ilya Sorokin |
G |
29 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - |
MacKenzie Weegar |
D |
31 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
Jared Spurgeon |
D |
35 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
Jeff Skinner |
LW |
32 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Logan O'Connor |
RW |
28 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - |
Derek Forbort |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Brandon Tanev |
LW |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Erik Gustafsson |
D |
32 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
Cal Clutterbuck |
RW |
37 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
Daniil Tarasov |
G |
25 | $1,050,000 | $1,050,000 | RFA | - | - | - | - | - | - | - |
Dakota Mermis |
D |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Dmitri Voronkov |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Dmitry Kulikov |
D |
34 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Zemgus Girgensons |
LW |
31 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Scott Perunovich |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $850,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $87,000,000 | $71,175,000 | $57,625,000 | $34,125,000 | $34,125,000 | $27,375,000 | $27,375,000 | $19,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Akito Hirose |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Cal Petersen |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Chris Driedger |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Jacob Lucchini |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Nick DeSimone |
D |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Christoffer Sedoff |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Taylor Gauthier |
G |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Stanislav Svozil |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Viktor Neuchev |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ben King |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jalen Luypen |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ryan Tverberg |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Maxwell Crozier |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Cody Hodgson |
C |
34 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Gage Quinney |
LW |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Reese Johnson |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Calle Rosen |
D |
31 | $825,000 | $825,000 | UFA | - | - | - | - | - | - | - |
Justin Bailey |
RW |
29 | $825,000 | $825,000 | UFA | - | - | - | - | - | - | - |
Andrew Agozzino |
LW |
34 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Mason Shaw |
C |
26 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Brett Murray |
LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Joe Fleming |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Cameron Butler |
RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jordan Frasca |
LW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Mitchell Gibson |
G |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Patrick Giles |
C LW RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Ryan Hofer |
RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joe Hicketts |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,200,000 | $17,425,000 | $2,525,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Ken Hitchcock | 73 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
Gerard Gallant | 59 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 28 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 157,427 | 5,622 | 94% | $79 | $12,436,733 |
Level 2: 5000 | 132,553 | 4,734 | 95% | $49 | $6,495,097 |
Level 3: 2000 | 53,406 | 1,907 | 95% | $29 | $1,548,774 |
Level 4: 4000 | 107,047 | 3,823 | 96% | $19 | $2,033,893 |
Level 5: 1000 | 25,853 | 923 | 92% | $179 | $4,627,687 |
Total Attendance: | 476,286 | 17,010 | 95% | - | $28,499,293 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|