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 |
27 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Tage Thompson |
C RW |
27 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Mathew Barzal |
C RW |
27 | $6,875,000 | $6,875,000 | $6,875,000 | $6,875,000 | $6,875,000 | $6,875,000 | $6,875,000 | UFA | - | - |
| Torey Krug |
D |
33 | $6,000,000 * | $6,000,000 * | $6,000,000 * | UFA | - | - | - | - | - | - |
| Linus Ullmark |
G |
31 | $5,500,000 * | $6,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - |
| Brock Nelson |
C |
33 | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - |
| Ryan Pulock |
D |
30 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Sam Gagner |
C RW |
35 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Anderson |
LW RW |
30 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Charlie Coyle |
C RW |
32 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Jakub Vrana |
LW RW |
28 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
32 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Alexander Edler |
D |
38 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jason Zucker |
LW RW |
32 | $2,950,000 | UFA | - | - | - | - | - | - | - | - |
| Stuart Skinner |
G |
26 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Mathieu Joseph |
LW RW |
27 | $2,300,000 | $2,500,000 | $2,700,000 | UFA | - | - | - | - | - | - |
| Matt Grzelcyk |
D |
30 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Caleb Jones |
D |
27 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Jesper Fast |
RW |
33 | $1,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Erik Brannstrom |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Quinton Byfield |
C RW |
22 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Nils Hoglander |
LW RW |
24 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Mark Kastelic |
C |
25 | $775,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,043,292 | $56,200,000 | $51,575,000 | $18,875,000 | $13,875,000 | $13,875,000 | $13,875,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mason Lohrei |
D |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Shane Wright |
C |
20 | $918,333 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - |
| Grigori Denisenko |
LW RW |
24 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Nolan Foote |
LW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Ryder Korczak |
C |
22 | $859,167 | $859,167 | $859,167 | RFA | - | - | - | - | - | - |
| Nico Daws |
G |
24 | $850,833 | RFA | - | - | - | - | - | - | - | - |
| Olen Zellweger |
D |
21 | $844,167 | $844,167 | $844,167 | RFA | - | - | - | - | - | - |
| Thomas Milic |
G |
21 | $841,667 | $841,667 | $841,667 | RFA | - | - | - | - | - | - |
| Tyson Hinds |
D |
21 | $829,444 | $829,444 | $829,444 | RFA | - | - | - | - | - | - |
| Luke Henman |
C |
24 | $791,667 | RFA | - | - | - | - | - | - | - | - |
| Dillon Hamaliuk |
LW |
24 | $789,167 | RFA | - | - | - | - | - | - | - | - |
| Joel Teasdale |
LW RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Alexander Nylander |
LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Anthony Richard |
C LW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Callan Foote |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Calle Rosen |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Calvin Petersen |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Julien Gauthier |
RW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Kale Clague |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Martin Kaut |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Peter Abbandonato |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Reilly Walsh |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Sean Day |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Benson |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,236,903 | $5,961,112 | $4,261,112 | $886,667 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7355 | 4,010 | 4,010 | 55% | $160 | $641,600 |
| Level 2: 3677 | 1,838 | 1,838 | 50% | $75 | $137,850 |
| Level 3: 4597 | 2,298 | 2,298 | 50% | $50 | $114,900 |
| Level 4: 1839 | 1,025 | 1,025 | 56% | $40 | $41,000 |
| Level 5: 919 | 507 | 507 | 55% | $225 | $114,075 |
| Total Attendance: | 9,678 | 9,678 | 53% | - | $1,563,643 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|