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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sebastian F Aho |
C |
27 | $9,250,000 | RFA | - | - | - | - | - | - | - | - |
Clayton Keller |
RW |
26 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - | - |
Mike Matheson |
D |
31 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
Nick Suzuki |
C |
25 | $6,500,000 | $6,500,000 | RFA | - | - | - | - | - | - | - |
Tom Wilson |
RW |
31 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
Neal Pionk |
D |
29 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
Alexandar Georgiev |
G |
29 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Ben Chiarot |
D |
33 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - |
Jeff Petry |
D |
37 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
Jimmy Vesey |
LW |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
Martin Jones |
G |
35 | $2,950,000 | $2,950,000 | UFA | - | - | - | - | - | - | - |
Erik Johnson |
D |
37 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
Nick Bonino |
C |
36 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Brock McGinn |
LW |
31 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
Brandon Duhaime |
RW |
27 | $1,750,000 | RFA | - | - | - | - | - | - | - | - |
Nathan Walker |
LW |
31 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Rafael Harvey-Pinard |
LW |
26 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Tyson Jost |
C |
27 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
Adam Gaudette |
LW |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Cole Guttman |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Trey Fix-Wolansky |
RW |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Dylan Coghlan |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $7,100,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $83,375,000 | $46,550,000 | $11,500,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dylan Gambrell |
C |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Samuel Fagemo |
LW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Josh Bloom |
LW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Justin Hryckowian |
C LW RW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Pavel Cajan |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Wyatt Bongiovanni |
C |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Jayden Struble |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Robert Bortuzzo |
D |
36 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Strauss Mann |
G |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Tag Bertuzzi |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Cole Sillinger |
C |
21 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Kasimir Kaskisuo |
G |
31 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Lian Bichsel |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Matthew Maggio |
C LW RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jared Davidson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Sean Farrell |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Matej Blumel |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Lane Pederson |
C |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Helge Grans |
D |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jack Studnicka |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Perreault |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Corey Schueneman |
D |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Andrew Perrott |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joseph Blandisi |
C |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Mason Millman |
D |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,300,000 | $8,925,000 | $2,700,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Martin St-Louis | 49 | $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 | 221,710 | 5,543 | 92% | $80 | $17,736,800 |
Level 2: 5000 | 135,161 | 3,379 | 68% | $60 | $8,109,660 |
Level 3: 2000 | 68,903 | 1,723 | 86% | $32 | $2,204,896 |
Level 4: 4000 | 150,175 | 3,754 | 94% | $20 | $3,003,500 |
Level 5: 1000 | 36,921 | 923 | 92% | $175 | $6,461,175 |
Total Attendance: | 612,870 | 15,322 | 85% | - | $39,391,832 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|