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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov |
LW RW |
27 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - |
| Mark Scheifele |
C |
31 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
| Pavel Buchnevich |
LW RW |
29 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Vladimir Tarasenko |
RW |
33 | $5,017,400 | $5,017,400 | UFA | - | - | - | - | - | - | - |
| Mats Zuccarello |
RW |
37 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Ben Chiarot |
D |
33 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Connor Murphy |
D |
31 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
31 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| KAndre Miller |
D |
24 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Frank Vatrano |
LW RW |
30 | $3,750,000 | UFA | - | - | - | - | - | - | - | - |
| Joey Daccord |
G |
28 | $3,600,000 | $3,600,000 | UFA | - | - | - | - | - | - | - |
| Ryan Lindgren |
D |
26 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Jordan Staal |
C |
36 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Evan Rodrigues |
C LW RW |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Newhook |
C LW |
23 | $2,900,000 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - |
| Casey DeSmith |
G |
33 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| Jordan Martinook |
C LW RW |
32 | $2,125,555 | UFA | - | - | - | - | - | - | - | - |
| Darren Raddysh |
D |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Morgan Barron |
C LW RW |
26 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
| Cole Sillinger |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $78,592,955 | $58,767,400 | $43,150,000 | $23,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kaapo Kakko |
RW |
23 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - |
| Justin Barron |
D |
23 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - | - | - |
| Simon Holmstrom |
RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Brendan Brisson |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Karl Henriksson |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Alex Beaucage |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Hunter Skinner |
D |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Zach Uens |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Scanlin |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Adam Edstrom |
C LW RW |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jake Wise |
C |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jakub Dobes |
G |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Tyler Tullio |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $13,775,000 | $10,225,000 | $5,550,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rob Brind'Amour | 49 | $5,000,000 | $5,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,000,000 | $5,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 21 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 82,161 | 3,912 | 65% | $125 | $10,270,125 |
| Level 2: 5000 | 71,840 | 3,421 | 68% | $75 | $5,388,000 |
| Level 3: 2000 | 29,200 | 1,390 | 70% | $45 | $1,314,000 |
| Level 4: 4000 | 61,214 | 2,915 | 73% | $30 | $1,836,420 |
| Level 5: 1000 | 13,674 | 651 | 65% | $250 | $3,418,500 |
| Total Attendance: | 258,089 | 12,290 | 68% | - | $33,118,298 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|