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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Ovechkin |
LW |
39 | $10,000,000 | UFA | - | - | - | - | - | - | - | - |
Jason Zucker |
LW RW |
33 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
Nick Foligno |
C LW |
37 | $5,200,000 | $5,200,000 | UFA | - | - | - | - | - | - | - |
Tom Wilson |
RW |
30 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
T.J. Oshie |
RW |
38 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Jakub Vrana |
LW RW |
28 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Scott Laughton |
C LW |
30 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Aliaksei Protas |
C |
23 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - |
Erik Johnson |
D |
36 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Ilya Samsonov |
G |
27 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Danton Heinen |
LW RW |
29 | $2,800,000 | UFA | - | - | - | - | - | - | - | - |
Carson Soucy |
D |
30 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Nate Schmidt |
D |
33 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Connor McMichael |
C LW |
24 | $2,400,000 | $2,400,000 | $2,400,000 | RFA | - | - | - | - | - | - |
Colin Miller |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Jonas Siegenthaler |
D |
27 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
Alexander Alexeyev |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Martin Fehervary |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Anthony Stolarz |
G |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Alex Laferriere |
RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Brett Leason |
RW |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $65,475,000 | $37,850,000 | $10,750,000 | $3,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adam Klapka |
C |
24 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - |
Tyrel Bauer |
D |
22 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - | - |
Milos Kelemen |
C |
25 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
Axel Jonsson Fjallby |
LW |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Sebastian Cossa |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Isaac Poulter |
G |
23 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
Jan Mysak |
C LW |
22 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
Carter Mazur |
LW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Maxim Groshev |
LW RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Roni Hirvonen |
LW RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
David Rittich |
G |
32 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Luka Profaca |
D |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Mitchell Gibson |
G |
25 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
Lucas Johansen |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Beck Malenstyn |
LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Garrett Pilon |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Kody Clark |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Riley Sutter |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Axel Jonsson-Fjallby |
LW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Tyler Pitlick |
RW |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Tyson Kozak |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Alex Kannok Leipert |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Connor Corcoran |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $20,000,000 | $14,450,000 | $7,400,000 | $1,800,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dave Tippett | 62 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - |
COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 24 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 137,350 | 5,723 | 95% | $100 | $13,735,000 |
Level 2: 5000 | 114,541 | 4,773 | 95% | $60 | $6,872,460 |
Level 3: 2000 | 45,808 | 1,909 | 95% | $35 | $1,603,280 |
Level 4: 4000 | 92,060 | 3,836 | 96% | $25 | $2,301,500 |
Level 5: 1000 | 22,866 | 953 | 95% | $200 | $4,573,200 |
Total Attendance: | 412,625 | 17,193 | 96% | - | $43,337,308 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|