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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Ovechkin |
LW |
39 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
Blake Wheeler |
RW |
38 | $8,000,000 * | UFA | - | - | - | - | - | - | - | - |
Cam Fowler |
D |
33 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
Mark Scheifele |
C |
31 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Justin Faulk |
D |
32 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
Robert Thomas |
C |
25 | $6,000,000 | RFA | - | - | - | - | - | - | - | - |
Teuvo Teravainen |
LW |
30 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
Pavel Zacha |
C |
27 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | - | - | - | - | - | - |
Charlie Coyle |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Connor Murphy |
D |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Ivan Barbashev |
C |
29 | $3,900,000 | $3,900,000 | $3,900,000 | UFA | - | - | - | - | - | - |
Ilya Samsonov |
G |
27 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Colin Blackwell |
C |
31 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
David Rittich |
G |
32 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
Peyton Krebs |
C |
24 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Nikolai Knyzhov |
D |
27 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
Boris Katchouk |
LW |
26 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
Kevin Lankinen |
G |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Ian Mitchell |
D |
26 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
Alex Vlasic |
D |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Danil Gushchin |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Linus Karlsson |
RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
JJ Peterka |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $83,400,000 | $44,450,000 | $17,350,000 | $1,750,000 | $0 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Tomkins |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Brendan Lemieux |
LW |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Marcus Bjork |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Alexander True |
C |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Ilya Nikolayev |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Oscar Back |
C |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Joakim Kemell |
RW |
20 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ryder Rolston |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Xavier Bourgault |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Karl Henriksson |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Magnus Hellberg |
G |
33 | $875,000 | UFA | - | - | - | - | - | - | - | - |
Skyler Brind'Amour |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Andre Lee |
LW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Jeffrey Truchon-Viel |
C LW RW |
28 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Ryan Shea |
D |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Gavin Bayreuther |
D |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Steven Santini |
D |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Jared McIsaac |
D |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Kristian Reichel |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Isaac Belliveau |
D |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Cole Moberg |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Colin Bilek |
RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Hank Crone |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Pivonka |
C LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jonathan Tychonick |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $21,550,000 | $7,850,000 | $775,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Barry Trotz | 62 | $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 | 159,599 | 5,700 | 95% | $80 | $12,767,920 |
Level 2: 5000 | 131,357 | 4,691 | 94% | $51 | $6,699,207 |
Level 3: 2000 | 53,043 | 1,894 | 95% | $30 | $1,591,290 |
Level 4: 4000 | 105,815 | 3,779 | 94% | $20 | $2,116,300 |
Level 5: 1000 | 27,080 | 967 | 97% | $173 | $4,684,840 |
Total Attendance: | 476,894 | 17,032 | 95% | - | $29,252,533 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|