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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Hughes |
C LW |
23 | $8,000,000 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - |
| Jesper Bratt |
LW RW |
26 | $7,875,000 | RFA | - | - | - | - | - | - | - | - |
| Nico Hischier |
C |
26 | $7,250,000 | RFA | - | - | - | - | - | - | - | - |
| Cam Fowler |
D |
33 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| Kris Letang |
D |
37 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Damon Severson |
D |
30 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
| Jordan Eberle |
RW |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Yanni Gourde |
C LW RW |
33 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Pavel Zacha |
C LW |
27 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Kyle Palmieri |
RW |
33 | $4,650,000 | UFA | - | - | - | - | - | - | - | - |
| Erik Gudbranson |
D |
33 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jake McCabe |
D |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Warren Foegele |
LW RW |
28 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Mackenzie Blackwood |
G |
28 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - | - |
| Laurent Brossoit |
G |
31 | $2,325,000 | UFA | - | - | - | - | - | - | - | - |
| Calvin de Haan |
D |
33 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Dakota Mermis |
D |
31 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Fabian Zetterlund |
RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Joey Anderson |
RW |
26 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Chad Ruhwedel |
D |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $85,425,000 | $54,075,000 | $41,025,000 | $4,275,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joonas Korpisalo |
G |
30 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Calle Jarnkrok |
C LW RW |
33 | $2,100,000 | $2,100,000 | UFA | - | - | - | - | - | - | - |
| Travis Hamonic |
D |
34 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Nolan Allan |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Yaroslav Askarov |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Tristen Robins |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Mack Guzda |
G |
24 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jesper Boqvist |
LW |
26 | $874,125 | $874,125 | $874,125 | UFA | - | - | - | - | - | - |
| Antonio Stranges |
C LW |
22 | $850,000 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - |
| Daniil Misyul |
D |
24 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Michael Vukojevic |
D |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Stanislav Svozil |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Tyson Hinds |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Xavier Bernard |
D |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Ales Stezka |
G |
28 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Andrew Poturalski |
C |
31 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Eddie Wittchow |
D |
32 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Evan Cormier |
G |
27 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Jack Studnicka |
C |
25 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Reilly Walsh |
D |
25 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Ty Smith |
D |
24 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Brogan Rafferty |
D |
29 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Robert Hagg |
D |
29 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Tyce Thompson |
RW |
25 | $762,000 | $762,000 | $762,000 | $762,000 | UFA | - | - | - | - | - |
| Colton White |
D |
27 | $762,000 | $762,000 | $762,000 | UFA | - | - | - | - | - | - |
| Kieffer Bellows |
LW |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Marc-Andre Gaudet |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Max McCormick |
LW |
32 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Brett Seney |
C LW |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Josh Jacobs |
D |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Ronan Seeley |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Brandon Gignac |
C LW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| John Hayden |
LW RW |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Mathieu Olivier |
RW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Bastian |
RW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $32,698,125 | $28,898,125 | $22,698,125 | $11,037,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter Laviolette | 54 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | - | - | - | - | - | - |
| COACHING TOTALS | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 24 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 139,401 | 5,808 | 97% | $100 | $13,940,100 |
| Level 2: 5000 | 113,397 | 4,725 | 94% | $60 | $6,803,820 |
| Level 3: 2000 | 45,977 | 1,916 | 96% | $35 | $1,609,195 |
| Level 4: 4000 | 91,917 | 3,830 | 96% | $25 | $2,297,925 |
| Level 5: 1000 | 22,644 | 944 | 94% | $200 | $4,528,800 |
| Total Attendance: | 413,336 | 17,222 | 96% | - | $43,477,959 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|