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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nikita Kucherov |
RW |
32 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
Yanni Gourde |
C LW RW |
34 | $5,166,666 | UFA | - | - | - | - | - | - | - | - |
Calvin De Haan |
D |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Jack Campbell |
G |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Andrew Cogliano |
C LW |
38 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Alexander Kerfoot |
LW RW |
31 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
Kevin Shattenkirk |
D |
36 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Marcus Johansson |
LW RW |
35 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Alex Goligoski |
D |
40 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Alexander Romanov |
D |
25 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - |
Jake Allen |
G |
35 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Tyson Jost |
C |
27 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Vladislav Namestnikov |
C LW RW |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
Jake Evans |
C |
29 | $1,700,000 | RFA | - | - | - | - | - | - | - | - |
David Jiricek |
D |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Matty Beniers |
C |
23 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Poehling |
C LW |
26 | $1,400,000 | $1,400,000 | RFA | - | - | - | - | - | - | - |
Max Jones |
LW RW |
27 | $1,295,000 | $1,295,000 | RFA | - | - | - | - | - | - | - |
Nick Perbix |
D |
27 | $1,125,000 | $1,125,000 | RFA | - | - | - | - | - | - | - |
Zach Aston-Reese |
LW RW |
31 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Cole Koepke |
LW RW |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Connor Carrick |
D |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Hunter Shepard |
G |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Taylor Raddysh |
RW |
27 | $758,333 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $64,044,999 | $27,920,000 | $6,775,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tucker Poolman |
D |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Nolan Allan |
D |
22 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Jack Finley |
C |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Gage Goncalves |
LW |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Maxim Groshev |
LW RW |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Magnus Chrona |
G |
25 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
Ville Ottavainen |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Jack Thompson |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Ivan Lodnia |
RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Nolan Foote |
LW |
25 | $825,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Bednard |
G |
28 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Gabriel Fortier |
C LW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Nicolas Beaudin |
D |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Greg McKegg |
C LW |
33 | $762,500 | UFA | - | - | - | - | - | - | - | - |
Ethan Samson |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Matthew Struthers |
C LW RW |
26 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Shawn St. Amant |
LW RW |
29 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
Alex Green |
D |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Jaydon Dureau |
LW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Austin Wagner |
LW RW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Ben Thomas |
D |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Colton Poolman |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Dan Renouf |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Dmitry Semykin |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Emil Larmi |
G |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Ilya Konovalov |
G |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Jean-Francois Berube |
G |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Kyle Topping |
C |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Lassi Thomson |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Wallmark |
C |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Michael Krutil |
D |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Tanner Fritz |
C RW |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $27,387,500 | $12,500,000 | $5,875,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $2,738,750 | $1,250,000 | $587,500 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Jon Cooper | 56 | $4,750,000 | - | - | - | - | - | - | - | - | - |
COACHING TOTALS | $4,750,000 | $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: 7092 | 135,046 | 5,402 | 76% | $140 | $18,906,440 |
Level 2: 5000 | 106,455 | 4,258 | 85% | $80 | $8,516,400 |
Level 3: 2000 | 44,042 | 1,762 | 88% | $50 | $2,202,100 |
Level 4: 4000 | 86,607 | 3,464 | 87% | $35 | $3,031,245 |
Level 5: 1000 | 22,082 | 883 | 88% | $250 | $5,520,500 |
Total Attendance: | 394,232 | 15,769 | 83% | - | $41,994,355 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|