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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sebastian Aho |
C LW |
27 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - |
| Roman Josi |
D |
34 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - |
| Jordan Kyrou |
C RW |
26 | $8,200,000 | RFA | - | - | - | - | - | - | - | - |
| Andrei Svechnikov |
LW RW |
24 | $7,500,000 | $7,500,000 | $7,500,000 | RFA | - | - | - | - | - | - |
| Alex Tuch |
LW RW |
28 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Jaccob Slavin |
D |
30 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Martin Necas |
C RW |
26 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
| Nikita Zadorov |
D |
29 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
| Travis Sanheim |
D |
28 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Jack Roslovic |
C RW |
27 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Tyler Johnson |
C LW RW |
34 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Eetu Luostarinen |
C |
26 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - |
| Gustav Forsling |
D |
28 | $2,700,000 | UFA | - | - | - | - | - | - | - | - |
| Will Cuylle |
LW |
22 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - |
| Cam Talbot |
G |
37 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Craig Smith |
RW |
35 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Jake Bean |
D |
26 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Morgan Geekie |
C |
26 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Jaycob Megna |
D |
32 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Pyotr Kochetkov |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Matias Maccelli |
LW |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,250,000 | $62,850,000 | $51,900,000 | $33,400,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trevor Zegras |
C LW |
23 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | RFA | - | - | - | - | - |
| Alex Nedeljkovic |
G |
29 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Jamieson Rees |
C |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Luke Martin |
D |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Vasili Ponomarev |
C |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Domenick Fensore |
D |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ryder Korczak |
C |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Anttoni Honka |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jack LaFontaine |
G |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Ethan Del Mastro |
D |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Tuukka Tieksola |
C |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| William Villeneuve |
D |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Eetu Makiniemi |
G |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Henman |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Max Zimmer |
LW |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Wall |
RW |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Blake Murray |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Luke Stevens |
LW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,950,000 | $12,900,000 | $9,700,000 | $5,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Yeo | 46 | $1,500,000 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 24 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 137,018 | 5,709 | 95% | $100 | $13,701,800 |
| Level 2: 5000 | 115,422 | 4,809 | 96% | $60 | $6,925,320 |
| Level 3: 2000 | 45,586 | 1,899 | 95% | $35 | $1,595,510 |
| Level 4: 4000 | 91,506 | 3,813 | 95% | $25 | $2,287,650 |
| Level 5: 1000 | 22,838 | 952 | 95% | $200 | $4,567,600 |
| Total Attendance: | 412,370 | 17,182 | 95% | - | $43,326,042 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|