Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ilya Kovalchuk |
LW RW |
37 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Duncan Keith |
D |
37 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nikita Kucherov |
RW |
27 | $7,000,000 | $7,000,000 | RFA | - | - | - | - | - | - | - |
| Ivan Provorov |
D |
23 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | RFA | - | - | - | - | - |
| Mark Scheifele |
C |
27 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Jonathan Huberdeau |
LW |
27 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Seth Jones |
D |
26 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Slava Voynov |
D |
30 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Matthew Tkachuk |
LW |
23 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | RFA | - | - | - | - | - |
| Cameron Talbot |
G |
33 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| J.T. Miller |
C LW RW |
27 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - | - |
| Olli Maatta |
D |
26 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Vrana |
LW RW |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Tristan Jarry |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Valeri Nichushkin |
LW RW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Tony DeAngelo |
D |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Jordan Greenway |
LW RW |
23 | $916,666 | RFA | - | - | - | - | - | - | - | - |
| Mattias Janmark |
C LW RW |
28 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Robert Thomas |
C RW |
23 | $894,166 | $894,166 | RFA | - | - | - | - | - | - | - |
| Jon Merrill |
D |
28 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Anthony Cirelli |
C |
23 | $728,333 | RFA | - | - | - | - | - | - | - | - |
| William Carrier |
LW RW |
26 | $725,000 | $725,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $69,414,165 | $55,569,166 | $21,200,000 | $9,300,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Burke |
LW RW |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Callan Foote |
D |
22 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Carl Grundstrom |
LW RW |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Jakob Forsbacka Karlsson |
C |
24 | $916,667 | RFA | - | - | - | - | - | - | - | - |
| Juuso Valimaki |
D |
22 | $894,166 | $894,166 | RFA | - | - | - | - | - | - | - |
| Adam Werner |
G |
23 | $842,500 | $842,500 | RFA | - | - | - | - | - | - | - |
| MacKenzie Entwistle |
RW |
21 | $811,667 | $811,667 | $811,667 | RFA | - | - | - | - | - | - |
| Ryan Spooner |
C LW |
28 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Skarek |
G |
21 | $778,333 | $778,333 | $778,333 | RFA | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
21 | $778,333 | $778,333 | $778,333 | RFA | - | - | - | - | - | - |
| Denis Gurianov |
LW RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Sebastian Repo |
RW |
24 | $740,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Green |
D |
22 | $733,333 | $733,333 | RFA | - | - | - | - | - | - | - |
| Caleb Jones |
D |
23 | $720,000 | RFA | - | - | - | - | - | - | - | - |
| Reid Boucher |
C LW RW |
27 | $700,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Stefan Matteau |
C LW |
26 | $700,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ty Rattie |
RW |
27 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Felix Girard |
C |
26 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Kiefer Sherwood |
C LW RW |
25 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Ludwig Bystrom |
D |
26 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Valentin Zykov |
LW RW |
25 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Anton Blidh |
LW RW |
25 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Beau Bennett |
LW RW |
29 | $650,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Hobbs |
D |
23 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Dougherty |
D |
24 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Sproul |
D |
27 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,489,999 | $11,913,332 | $2,368,333 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeremy Colliton | 35 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 13 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7887 | 57,451 | 4,419 | 56% | $65 | $3,734,315 |
| Level 2: 3943 | 27,972 | 2,152 | 55% | $40 | $1,118,880 |
| Level 3: 4929 | 35,560 | 2,735 | 55% | $30 | $1,066,800 |
| Level 4: 1972 | 13,958 | 1,074 | 54% | $23 | $321,034 |
| Level 5: 986 | 7,084 | 545 | 55% | $140 | $991,760 |
| Total Attendance: | 142,025 | 10,925 | 55% | - | $10,776,856 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|