Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Charlie McAvoy |
D |
26 | $9,500,000 | $9,500,000 | RFA | - | - | - | - | - | - | - |
Mats Zuccarello |
LW RW |
36 | $9,500,000 | UFA | - | - | - | - | - | - | - | - |
Tomas Hertl |
C LW |
30 | $8,137,500 | RFA | - | - | - | - | - | - | - | - |
Colton Parayko |
D |
30 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
Brad Marchand |
LW |
35 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
Brock Boeser |
RW |
26 | $5,875,000 | RFA | - | - | - | - | - | - | - | - |
Nick Schmaltz |
C RW |
27 | $5,850,000 | $5,850,000 | RFA | - | - | - | - | - | - | - |
Teuvo Teravainen |
LW RW |
29 | $5,400,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Myers |
D |
33 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
MacKenzie Weegar |
D |
29 | $3,250,000 | RFA | - | - | - | - | - | - | - | - |
Marc-Andre Fleury |
G |
39 | $2,800,000 * | $2,800,000 * | UFA | - | - | - | - | - | - | - |
Alexandre Carrier |
D |
27 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
Pavel Zacha |
C LW RW |
26 | $2,250,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Hartman |
C RW |
29 | $1,700,000 | $1,700,000 | RFA | - | - | - | - | - | - | - |
Alex Newhook |
C LW |
22 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Trevor van Riemsdyk |
D |
32 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Alex Lyon |
G |
31 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Andy Andreoff |
C LW |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Chris Tierney |
C |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Travis Boyd |
C RW |
30 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,862,500 | $40,700,000 | $17,400,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jiri Kulich |
C LW |
19 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Simon Edvinsson |
D |
20 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Simon Nemec |
D |
19 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Jeremie Poirier |
D |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Jacob Bernard-Docker |
D |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Max Gildon |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Fagemo |
LW RW |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Thomas Greiss |
G |
37 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Blake McLaughlin |
LW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Jansen Harkins |
C LW |
26 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Cameron Crotty |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Benjamin Jones |
C |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Corey Schueneman |
D |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Scott Sabourin |
RW |
31 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Shane Bowers |
C |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Joachim Blichfeld |
LW RW |
25 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Lucas Condotta |
LW |
26 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Matt Lorito |
C LW RW |
33 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
T.J. Tynan |
C |
31 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
Tyson Kozak |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Adam Cracknell |
C RW |
38 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Michael Pezzetta |
LW RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Tyler Sikura |
C LW |
31 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Xavier Bernard |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Jordan Gross |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Kevin Poulin |
G |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
David Hrenak |
G |
25 | $650,000 | RFA | - | - | - | - | - | - | - | - |
Nick Abruzzese |
C LW |
24 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
Joseph LaBate |
C LW |
30 | $450,000 | $450,000 | $450,000 | UFA | - | - | - | - | - | - |
Louis Crevier |
D |
22 | $450,000 | $450,000 | $450,000 | RFA | - | - | - | - | - | - |
Arvid Holm |
G |
25 | $450,000 | $450,000 | RFA | - | - | - | - | - | - | - |
Graham Knott |
C LW |
26 | $450,000 | $450,000 | RFA | - | - | - | - | - | - | - |
Pascal Laberge |
C |
25 | $450,000 | $450,000 | RFA | - | - | - | - | - | - | - |
Chad Yetman |
C RW |
23 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Cole Coskey |
RW |
24 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Cole Moberg |
D |
23 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Cole Schneider |
C LW |
33 | $450,000 | UFA | - | - | - | - | - | - | - | - |
Jacob Jackson |
C LW |
29 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Josh Wesley |
D |
27 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Keaton Thompson |
D |
28 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Ondrej Vala |
D |
25 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Ross Johnston |
LW |
29 | $450,000 | RFA | - | - | - | - | - | - | - | - |
Walker Duehr |
RW |
26 | $450,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $31,300,000 | $20,800,000 | $14,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $3,130,000 | $2,080,000 | $1,460,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
---|---|---|---|---|---|---|---|---|---|---|---|
Jeff Blashill | 49 | $750,000 | - | - | - | - | - | - | - | - | - |
COACHING TOTALS | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 11 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 7717 | 61,019 | 5,547 | 72% | $140 | $8,542,660 |
Level 2: 5000 | 47,964 | 4,360 | 87% | $80 | $3,837,120 |
Level 3: 2000 | 20,836 | 1,894 | 95% | $50 | $1,041,800 |
Level 4: 4000 | 38,394 | 3,490 | 87% | $35 | $1,343,790 |
Level 5: 1000 | 9,796 | 891 | 89% | $250 | $2,449,000 |
Total Attendance: | 178,009 | 16,183 | 82% | - | $18,935,809 |
FARM Attendance - 12 Games
Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 23843 | 40 | 3 | 0% | $2000 | $80,000 |
Level 2: 10296 | 20 | 2 | 0% | $1000 | $20,000 |
Total Attendance: | 34,139 | 2,845 | 8% | - | $1,623,496 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|