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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mikhail Sergachev |
D |
26 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - |
Jake Guentzel |
LW |
30 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
Tomas Hertl |
C |
31 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
Josh Norris |
C |
25 | $7,750,000 | RFA | - | - | - | - | - | - | - | - |
Brett Pesce |
D |
30 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - |
Chris Kreider |
LW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
Brock Nelson |
C |
33 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
Erik Cernak |
D |
27 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | - | - |
Dante Fabbro |
D |
26 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
Victor Hedman |
D |
34 | $3,800,000 | UFA | - | - | - | - | - | - | - | - |
Frederik Andersen |
G |
35 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Jason Dickinson |
C |
29 | $3,350,000 | $3,350,000 | $3,350,000 | $3,350,000 | UFA | - | - | - | - | - |
Will Borgen |
D |
28 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
William Carrier |
LW |
30 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
Semyon Varlamov |
G |
36 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Trevor van Riemsdyk |
D |
33 | $1,625,000 | $1,625,000 | UFA | - | - | - | - | - | - | - |
Jalen Chatfield |
D |
28 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Steven Lorentz |
C |
29 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
Alex Laferriere |
RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Liam O'Brien |
C |
30 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Bobby McMann |
C |
28 | $812,500 | $812,500 | UFA | - | - | - | - | - | - | - |
Dryden Hunt |
LW |
29 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Bonus | $4,725,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $89,787,500 | $60,487,500 | $46,050,000 | $32,050,000 | $20,700,000 | $20,700,000 | $13,700,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Arthur Kaliyev |
RW |
23 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
Caleb Jones |
D |
27 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
Jiri Patera |
G |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Avery Hayes |
RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Danil Zhilkin |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Lucas Ciona |
LW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Gavin Hain |
C |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Devin Cooley |
G |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Givani Smith |
RW |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Colton White |
D |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Felix Sandstrom |
G |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Travis Barron |
LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Zack MacEwen |
C |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Cal Foote |
D |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jakub Zboril |
D |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Jeremie Biakabutuka |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joe Vrbetic |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Keaton Middleton |
D |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Cameron Supryka |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Curtis Douglas |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Fedor Gordeev |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Joe Carroll |
LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Keenan Suthers |
C LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Luke Cavallin |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Scott Reedy |
C LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Joel Hanley |
D |
33 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Christopher Merisier-Ortiz |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,375,000 | $13,725,000 | $6,600,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dave Hakstol | 56 | $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 | 155,726 | 3,893 | 65% | $100 | $15,572,600 |
Level 2: 5000 | 135,329 | 3,383 | 68% | $60 | $8,119,740 |
Level 3: 2000 | 56,805 | 1,420 | 71% | $35 | $1,988,175 |
Level 4: 4000 | 108,367 | 2,709 | 68% | $25 | $2,709,175 |
Level 5: 1000 | 28,145 | 704 | 70% | $200 | $5,629,000 |
Total Attendance: | 484,372 | 12,109 | 67% | - | $35,719,623 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|