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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brock Boeser |
RW |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
Anze Kopitar |
C |
37 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
Aaron Ekblad |
D |
28 | $7,400,000 | UFA | - | - | - | - | - | - | - | - |
Morgan Rielly |
D |
30 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - |
Tyler Seguin |
C |
33 | $5,125,000 * | $5,125,000 * | $5,125,000 * | $5,125,000 * | UFA | - | - | - | - | - |
Alex Killorn |
LW |
35 | $4,875,000 * | $4,875,000 * | $4,875,000 * | UFA | - | - | - | - | - | - |
Jake McCabe |
D |
31 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | - | - | - | - | - |
Jordan Binnington |
G |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Jordan Staal |
C |
36 | $3,900,000 | $3,900,000 | UFA | - | - | - | - | - | - | - |
Nick Leddy |
D |
33 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - |
Erik Haula |
LW |
33 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Jordan Harris |
D |
24 | $2,600,000 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - |
Nick Foligno |
LW |
37 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
Kyle Okposo |
RW |
36 | $2,000,000 * | UFA | - | - | - | - | - | - | - | - |
Michael Amadio |
C LW RW |
28 | $1,875,000 | $1,875,000 | $1,875,000 | $1,875,000 | UFA | - | - | - | - | - |
Scott Wedgewood |
G |
32 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Jack Johnson |
D |
38 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Mike Reilly |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Pat Maroon |
LW |
36 | $1,000,000 * | UFA | - | - | - | - | - | - | - | - |
Quinton Byfield |
C |
22 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Carpenter |
C |
34 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Ryan Poehling |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
TJ Oshie |
RW |
38 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
Bonus | $3,750,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,875,000 | $49,550,000 | $41,650,000 | $32,675,000 | $8,000,000 | $8,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jacob MacDonald |
D |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Ethan Bear |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Valtteri Pulli |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Ondrej Pavel |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Oskari Salminen |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Milos Kelemen |
LW |
25 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
Jet Greaves |
G |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Dysin Mayo |
D |
28 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
Christian Wolanin |
D |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Maximus Wanner |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Nikita Novikov |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Olle Lycksell |
RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Adam Raska |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jake Bischoff |
D |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Walker Duehr |
RW |
27 | $825,000 | RFA | - | - | - | - | - | - | - | - |
Adam Klapka |
RW |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Clark Bishop |
C |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Marshall Rifai |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Max Ellis |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Ville Petman |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Anson Thornton |
G |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Jesper Vikman |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jimmy Huntington |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Luke Toporowski |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Blake Murray |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $21,500,000 | $7,075,000 | $3,425,000 | $900,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Peter DeBoer | 56 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
Ken Gernander | 55 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 25 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 144,116 | 5,765 | 96% | $77 | $11,096,932 |
Level 2: 5000 | 119,694 | 4,788 | 96% | $45 | $5,386,230 |
Level 3: 2000 | 48,207 | 1,928 | 96% | $26 | $1,253,382 |
Level 4: 4000 | 92,676 | 3,707 | 93% | $22 | $2,038,872 |
Level 5: 1000 | 23,389 | 936 | 94% | $173 | $4,046,297 |
Total Attendance: | 428,082 | 17,123 | 95% | - | $26,149,473 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|