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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen |
RW |
28 | $9,250,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | UFA | - | - | - | - |
| Drew Doughty |
D |
35 | $9,000,000 | UFA | - | - | - | - | - | - | - | - |
| Clayton Keller |
LW |
26 | $6,500,000 | RFA | - | - | - | - | - | - | - | - |
| Claude Giroux |
C LW RW |
37 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Kevin Fiala |
LW RW |
28 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Schmaltz |
C LW RW |
28 | $5,850,000 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - |
| Noah Hanifin |
D |
27 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Ryan Strome |
C RW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Ilya Mikheyev |
LW RW |
30 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Anze Kopitar |
C |
37 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
| Jonathan Marchessault |
LW RW |
34 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Seth Jarvis |
C RW |
22 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Adam Larsson |
D |
32 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Blake Coleman |
C LW RW |
33 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Vince Dunn |
D |
28 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Iafallo |
LW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Muzzin |
D |
35 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Charlie Lindgren |
G |
31 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Scott Perunovich |
D |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
24 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $87,350,000 | $56,200,000 | $35,200,000 | $18,500,000 | $12,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Hoffman |
LW RW |
35 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Scheel |
G |
25 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Adam Wilsby |
D |
24 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Cole Clayton |
D |
24 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Jiri Patera |
G |
25 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Jonathan Aspirot |
D |
25 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Josh Maniscalco |
D |
25 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Kevin Rooney |
C |
31 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Seth Griffith |
LW RW |
32 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| T.J. Tynan |
C |
32 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Tobie Bisson |
D |
27 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - |
| Garrett Metcalf |
G |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,250,000 | $7,500,000 | $7,500,000 | $7,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Reirden | 50 | $4,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 125,717 | 5,714 | 95% | $98 | $12,320,266 |
| Level 2: 5000 | 91,380 | 4,154 | 83% | $65 | $5,939,700 |
| Level 3: 2000 | 41,571 | 1,890 | 94% | $34 | $1,413,414 |
| Level 4: 4000 | 84,223 | 3,828 | 96% | $27 | $2,274,021 |
| Level 5: 1000 | 15,834 | 720 | 72% | $225 | $3,562,650 |
| Total Attendance: | 358,725 | 16,306 | 91% | - | $38,009,976 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|