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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sean Couturier |
C |
33 | $7,750,000 | $7,750,000 | UFA | - | - | - | - | - | - | - |
| Kevin Hayes |
C |
33 | $7,142,857 | UFA | - | - | - | - | - | - | - | - |
| Brayden Schenn |
C LW |
34 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Igor Shesterkin |
G |
30 | $5,666,667 | RFA | - | - | - | - | - | - | - | - |
| Ryan Strome |
C RW |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Nikita Zaitsev |
D |
34 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $3,750,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Bean |
D |
27 | $2,333,333 | $2,333,333 | RFA | - | - | - | - | - | - | - |
| Travis Hamonic |
D |
35 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Jesper Fast |
RW |
34 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Howden |
C LW |
27 | $1,900,000 | RFA | - | - | - | - | - | - | - | - |
| Colin Blackwell |
C RW |
32 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Mike Reilly |
D |
32 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Nathan Clurman |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Turner Elson |
LW |
33 | $762,500 | $762,500 | UFA | - | - | - | - | - | - | - |
| Max McCormick |
LW RW |
33 | $762,500 | UFA | - | - | - | - | - | - | - | - |
| Nikita Novikov |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Cole Bardreau |
C |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Gabriel Carlsson |
D |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Justin Holl |
D |
33 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Alexander Peters |
D |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Daniel Walcott |
LW |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Gabriel Dumont |
C RW |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Currie |
C RW |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Olivier Galipeau |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Ersson |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tory Dello |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $61,442,857 | $20,945,833 | $750,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Samuel Bitten |
C LW |
25 | $7,450,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Polasek |
D |
34 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Joakim Nordstrom |
C LW |
33 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| Jared Davidson |
C |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jerad Rosburg |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Hunter Skinner |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Hults |
D |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Eddie Wittchow |
D |
33 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Joona Luoto |
LW RW |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Spencer Smallman |
RW |
29 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Tye Felhaber |
C LW RW |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Adam Brubacher |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Stalock |
G |
38 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Antoine Bibeau |
G |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| David Tendeck |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremy McKenna |
RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Nijhoff |
C LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Duarte |
C RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Rassell |
C LW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Max Martin |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Peter Holland |
C |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Rich Clune |
LW RW |
38 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Riley McKay |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Sean Josling |
C RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Travis Barron |
LW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,400,000 | $5,375,000 | $850,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $2,640,000 | $537,500 | $85,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Boudreau | 69 | $5,575,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,575,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 41 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6819 | 223,292 | 5,446 | 80% | $140 | $31,260,880 |
| Level 2: 5000 | 176,931 | 4,315 | 86% | $80 | $14,154,480 |
| Level 3: 2000 | 74,325 | 1,813 | 91% | $50 | $3,716,250 |
| Level 4: 4000 | 140,685 | 3,431 | 86% | $35 | $4,923,975 |
| Level 5: 1000 | 36,730 | 896 | 90% | $250 | $9,182,500 |
| Total Attendance: | 651,963 | 15,902 | 84% | - | $69,561,895 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|