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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Taylor Hall |
LW |
33 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - |
Jack Hughes |
C |
23 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - |
Evgeny Kuznetsov |
C |
32 | $7,800,000 | $7,800,000 | UFA | - | - | - | - | - | - | - |
Nick Schmaltz |
C |
29 | $5,850,000 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - |
Damon Severson |
D |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Kaapo Kahkonen |
G |
28 | $4,300,000 | $4,300,000 | $4,300,000 | UFA | - | - | - | - | - | - |
Craig Smith |
C |
35 | $3,875,000 | UFA | - | - | - | - | - | - | - | - |
Kasperi Kapanen |
RW |
28 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Nicolas Hague |
D |
26 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Henri Jokiharju |
D |
25 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Eeli Tolvanen |
RW |
25 | $2,250,000 | RFA | - | - | - | - | - | - | - | - |
Dan Vladar |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Nathan Bastian |
RW |
27 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
Conor Timmins |
D |
26 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - | - | - |
Kieffer Bellows |
LW |
26 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
Zac Jones |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Topias Vilen |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Brendan Brisson |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
John Beecher |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Johansen |
D |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Brian Halonen |
C LW RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Matias Maccelli |
LW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jonas Rondbjerg |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $8,650,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,700,000 | $46,950,000 | $36,125,000 | $14,000,000 | $9,000,000 | $9,000,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Pheonix Copley |
G |
33 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Aaron Dell |
G |
35 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Lukas Reichel |
LW |
22 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Mattias Norlinder |
D |
25 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
Vinni Lettieri |
C |
30 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Jakub Brabenec |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jakub Demek |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jayden Grubbe |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Oskar Pettersson |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Zach Dean |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Corson Ceulemans |
D |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Daniil Chayka |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Fabian Lysell |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nikita Nesterenko |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Robert Mastrosimone |
LW |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
William Trudeau |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jake Wise |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Roby Jarventie |
LW |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Helenius |
C |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Xavier Parent |
C LW RW |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Michael Houser |
G |
32 | $777,000 | UFA | - | - | - | - | - | - | - | - |
Robbie Russo |
D |
32 | $777,000 | UFA | - | - | - | - | - | - | - | - |
Marc-Andre Gaudet |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
James Hardie |
LW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Luke Prokop |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jacob Gaucher |
C LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,379,000 | $15,850,000 | $6,050,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Alain Vigneault | 64 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
Craig Berube | 59 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 203,331 | 5,083 | 85% | $85 | $17,283,135 |
Level 2: 5000 | 184,836 | 4,621 | 92% | $50 | $9,241,800 |
Level 3: 2000 | 68,403 | 1,710 | 86% | $32 | $2,188,896 |
Level 4: 4000 | 150,189 | 3,755 | 94% | $20 | $3,003,780 |
Level 5: 1000 | 36,936 | 923 | 92% | $178 | $6,574,608 |
Total Attendance: | 643,695 | 16,092 | 89% | - | $40,206,829 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|