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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Quinn Hughes |
D |
25 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA | - | - |
Mika Zibanejad |
C |
31 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - |
Tage Thompson |
C LW RW |
27 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | UFA | - | - |
Andrei Svechnikov |
RW |
24 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - |
Alex Pietrangelo |
D |
35 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
Casey Mittelstadt |
C |
26 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - |
Hampus Lindholm |
D |
31 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - |
Brandon Hagel |
LW |
26 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Jonas Brodin |
D |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Vincent Trocheck |
C |
31 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
Cam Talbot |
G |
37 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
Dylan DeMelo |
D |
31 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Frank Vatrano |
RW |
30 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Evan Rodrigues |
C |
31 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
Noel Acciari |
C |
33 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Pyotr Kochetkov |
G |
25 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Nick Bjugstad |
C |
32 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Nick Seeler |
D |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Philipp Kurashev |
C |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Nic Dowd |
C |
34 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
Jonathan Marchessault |
C LW RW |
34 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
Logan Stanley |
D |
26 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
Brett Leason |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $2,625,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $90,600,000 | $85,950,000 | $72,700,000 | $54,150,000 | $36,625,000 | $31,625,000 | $23,875,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Vladislav Kolyachonok |
D |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Brendan Perlini |
LW |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Radim Zohorna |
LW |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Matthew Poitras |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Zach Benson |
LW |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Juuso Parssinen |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Nikita Tolopilo |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Parker Ford |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Matty Beniers |
C |
22 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Wyatt Kaiser |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jordan Gross |
D |
29 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Dustin Wolf |
G |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Tucker |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Rem Pitlick |
C |
27 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
Tyler Brennan |
G |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Bogdan Trineyev |
RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Luke Krys |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jacob Moverare |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
James Hamblin |
LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jamieson Rees |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Martin Hugo Has |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Matt Kiersted |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Philip Kemp |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Tyce Thompson |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $20,575,000 | $8,525,000 | $3,450,000 | $775,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Todd McLellan | 57 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 26 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 143,175 | 5,507 | 92% | $81 | $11,597,175 |
Level 2: 5000 | 108,728 | 4,182 | 84% | $53 | $5,762,584 |
Level 3: 2000 | 49,297 | 1,896 | 95% | $31 | $1,528,207 |
Level 4: 4000 | 96,137 | 3,698 | 92% | $20 | $1,922,740 |
Level 5: 1000 | 24,458 | 941 | 94% | $180 | $4,402,440 |
Total Attendance: | 421,795 | 16,223 | 90% | - | $27,140,895 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|