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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Aleksander Barkov |
C |
30 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
Seth Jones |
D |
31 | $9,500,000 | UFA | - | - | - | - | - | - | - | - |
Kevin Fiala |
LW RW |
29 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - | - | - | - |
Brock Nelson |
C LW |
34 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
Vincent Trocheck |
C RW |
32 | $5,625,000 | $5,625,000 | $5,625,000 | UFA | - | - | - | - | - | - |
Josh Anderson |
LW RW |
31 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
Tristan Jarry |
G |
30 | $5,375,000 | UFA | - | - | - | - | - | - | - | - |
Jeff Petry |
D |
38 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Noah Hanifin |
D |
28 | $4,950,000 | RFA | - | - | - | - | - | - | - | - |
Mattias Samuelsson |
D |
25 | $4,285,714 | $4,285,714 | $4,285,714 | RFA | - | - | - | - | - | - |
Barclay Goodrow |
C LW RW |
32 | $3,641,667 | $3,641,667 | UFA | - | - | - | - | - | - | - |
Sean Walker |
D |
31 | $3,600,000 | UFA | - | - | - | - | - | - | - | - |
Pierre Engvall |
LW RW |
29 | $2,250,000 | RFA | - | - | - | - | - | - | - | - |
Ethan Bear |
D |
28 | $2,062,500 | $2,062,500 | $2,062,500 | UFA | - | - | - | - | - | - |
Blake Lizotte |
C |
28 | $1,675,000 | $1,675,000 | RFA | - | - | - | - | - | - | - |
Jonathon Merrill |
D |
33 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
Ross Colton |
C LW |
29 | $1,125,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Nieto |
LW RW |
33 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Cayden Primeau |
G |
26 | $890,000 | $890,000 | RFA | - | - | - | - | - | - | - |
Tanner Jeannot |
LW RW |
28 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Bobby McMann |
C |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $83,004,881 | $42,454,881 | $25,348,214 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Fabian Lysell |
RW |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Roby Jarventie |
LW |
23 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Sam Poulin |
LW RW |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Mathieu Olivier |
RW |
28 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
Adam Ginning |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Joel Blomqvist |
G |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Brian Halonen |
LW RW |
26 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
Dmitri Ovchinnikov |
C LW |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
Jack Matier |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
Jacob Perreault |
RW |
23 | $863,333 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
Felix Robert |
C LW |
26 | $857,500 | $857,500 | $857,500 | RFA | - | - | - | - | - | - |
Tuukka Tieksola |
RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Wade Allison |
RW |
28 | $785,000 | $785,000 | RFA | - | - | - | - | - | - | - |
Dryden Hunt |
LW RW |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Jake Massie |
D |
28 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jaret Anderson-Dolan |
C LW RW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Philip Kemp |
D |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Brady Keeper |
D |
29 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Brian Pinho |
C RW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Maximus Wanner |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Alexander Pashin |
C LW RW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Benjamin Kraws |
G |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Isaac Poulter |
G |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Joe Carroll |
LW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Marshall Rifai |
D |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Milos Kelemen |
LW RW |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Parker Ford |
C RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Pavol Regenda |
LW RW |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Santtu Kinnunen |
D |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Taylor Gauthier |
G |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Vincent Sevigny |
D |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Aidan McDonough |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Alexis Gendron |
C RW |
22 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Declan Carlile |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Marcus Bjork |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Matt Jurusik |
G |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Wyatt Aamodt |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $31,830,833 | $21,780,833 | $4,270,833 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $3,183,083 | $2,178,083 | $427,083 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Craig Berube | 58 | $750,000 | - | - | - | - | - | - | - | - | - |
COACHING TOTALS | $750,000 | $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: 6096 | 133,808 | 5,352 | 88% | $140 | $18,733,120 |
Level 2: 5000 | 106,587 | 4,263 | 85% | $80 | $8,526,960 |
Level 3: 2000 | 45,143 | 1,806 | 90% | $50 | $2,257,150 |
Level 4: 4000 | 84,588 | 3,384 | 85% | $35 | $2,960,580 |
Level 5: 1000 | 22,211 | 888 | 89% | $250 | $5,552,750 |
Total Attendance: | 392,337 | 15,693 | 87% | - | $41,833,617 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|