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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dmitry Orlov |
D |
33 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Sean Couturier |
C |
32 | $7,200,000 | $7,200,000 | UFA | - | - | - | - | - | - | - |
| Dougie Hamilton |
D |
31 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Sam Bennett |
C LW RW |
28 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Ryan Hartman |
C RW |
30 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - |
| Andre Burakovsky |
LW RW |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Marc-Andre Fleury |
G |
40 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Johansen |
C |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Mark Giordano |
D |
41 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Niko Mikkola |
D |
28 | $2,850,000 | $2,850,000 | UFA | - | - | - | - | - | - | - |
| David Kampf |
C LW RW |
30 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Jani Hakanpaa |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Jimmy Vesey |
LW RW |
31 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Julien Gauthier |
RW |
27 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Milan Lucic |
LW |
36 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Alex Lyon |
G |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Oesterle |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Bedard |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Brock Faber |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Josh Doan |
C RW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Thomas Bordeleau |
C |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $66,850,000 | $50,200,000 | $23,000,000 | $10,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | 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 |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Kale Clague |
D |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Francesco Pinelli |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| William Stromgren |
LW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Joel Blomqvist |
G |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Robertson |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Erik Portillo |
G |
24 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Landon Slaggert |
RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Topi Niemela |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Blake McLaughlin |
LW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Carlsson |
D |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Spencer Martin |
G |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Ville Ottavainen |
D |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Alex Limoges |
C |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Reese Johnson |
RW |
26 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Carter Savoie |
LW |
22 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Peca |
C LW RW |
31 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Jack St. Ivany |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Nils Aman |
C |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Liam Coughlin |
C |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $16,850,000 | $10,150,000 | $5,150,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jay Woodcroft | 47 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 128,274 | 5,577 | 93% | $100 | $12,827,400 |
| Level 2: 5000 | 109,726 | 4,771 | 95% | $60 | $6,583,560 |
| Level 3: 2000 | 44,079 | 1,916 | 96% | $35 | $1,542,765 |
| Level 4: 4000 | 88,317 | 3,840 | 96% | $25 | $2,207,925 |
| Level 5: 1000 | 21,931 | 954 | 95% | $200 | $4,386,200 |
| Total Attendance: | 392,327 | 17,058 | 95% | - | $41,046,296 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|