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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Charlie McAvoy |
D |
28 | $9,500,000 | RFA | - | - | - | - | - | - | - | - |
Tomas Hertl |
C LW |
32 | $8,137,500 | $8,137,500 | $8,137,500 | UFA | - | - | - | - | - | - |
Brock Boeser |
RW |
28 | $6,650,000 | $6,650,000 | $6,650,000 | UFA | - | - | - | - | - | - |
Colton Parayko |
D |
32 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
MacKenzie Weegar |
D |
31 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
Brad Marchand |
LW |
37 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - | - |
Nick Schmaltz |
C RW |
29 | $5,850,000 | RFA | - | - | - | - | - | - | - | - |
Teuvo Teravainen |
LW RW |
31 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
Pavel Zacha |
C LW RW |
28 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
Tyler Myers |
D |
35 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
Sergei Bobrovsky |
G |
37 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - | - |
Alex Newhook |
C LW |
24 | $2,900,000 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - |
Marc-Andre Fleury |
G |
41 | $2,800,000 * | UFA | - | - | - | - | - | - | - | - |
Alexandre Carrier |
D |
29 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Hartman |
C RW |
31 | $1,700,000 | UFA | - | - | - | - | - | - | - | - |
Simon Edvinsson |
D |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Simon Nemec |
D |
21 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Logan Stankoven |
C RW |
22 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Joshua Roy |
LW RW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
Samuel Fagemo |
LW RW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Mark Jankowski |
C LW |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Tyler Johnson |
C LW RW |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $83,537,500 | $60,437,500 | $36,762,500 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jiri Kulich |
C LW |
21 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Ross Johnston |
LW |
31 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
Jeremie Poirier |
D |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Thomas Greiss |
G |
39 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
James Malatesta |
LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
John Farinacci |
C |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Matt Stienburg |
C |
25 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Blake McLaughlin |
LW |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Jansen Harkins |
C LW |
28 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Walker Duehr |
RW |
28 | $825,000 | $825,000 | $825,000 | UFA | - | - | - | - | - | - |
Benjamin Jones |
C |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Corey Schueneman |
D |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Scott Sabourin |
RW |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Shane Bowers |
C |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Cameron Crotty |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Josh Bloom |
LW |
22 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Logan Day |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Linden Marshall |
G |
27 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Joachim Blichfeld |
LW RW |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Joseph LaBate |
C LW |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Louis Crevier |
D |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Lucas Condotta |
LW |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Nick Abruzzese |
C LW |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Robbie Russo |
D |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
T.J. Tynan |
C |
33 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Tyson Kozak |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Adam Cracknell |
C RW |
40 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Arvid Holm |
G |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Cole Moberg |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Dylan Ferguson |
G |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Graham Knott |
C LW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Jordan Gross |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Kevin Poulin |
G |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Michael Pezzetta |
LW RW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Oscar Dansk |
G |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Pascal Laberge |
C |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Paul LaDue |
D |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Tyler Sikura |
C LW |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Xavier Bernard |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $31,900,000 | $17,975,000 | $5,525,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $3,190,000 | $1,797,500 | $552,500 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Sheldon Keefe | 43 | $750,000 | $750,000 | - | - | - | - | - | - | - | - |
COACHING TOTALS | $750,000 | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 41 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 7717 | 222,865 | 5,436 | 70% | $140 | $31,201,100 |
Level 2: 5000 | 176,991 | 4,317 | 86% | $80 | $14,159,280 |
Level 3: 2000 | 73,859 | 1,801 | 90% | $50 | $3,692,950 |
Level 4: 4000 | 139,615 | 3,405 | 85% | $35 | $4,886,525 |
Level 5: 1000 | 36,787 | 897 | 90% | $250 | $9,196,750 |
Total Attendance: | 650,117 | 15,857 | 80% | - | $69,450,266 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|