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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeff Skinner |
LW |
32 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Vladislav Gavrikov |
D |
29 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| J.T. Compher |
C RW |
29 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
| Jean-Gabriel Pageau |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Marcus Pettersson |
D |
28 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Brendan Gallagher |
RW |
32 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Clifton |
D |
29 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
| Jake Walman |
D |
28 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
| Justin Holl |
D |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Karel Vejmelka |
G |
28 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
| Gustav Nyquist |
RW |
35 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
28 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Carey Price |
G |
37 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Noel Acciari |
C RW |
33 | $2,225,000 | $2,225,000 | UFA | - | - | - | - | - | - | - |
| Zemgus Girgensons |
LW RW |
31 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Blake Lizotte |
C |
27 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| Ilya Solovyov |
D |
24 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Boris Katchouk |
LW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Mitchell Chaffee |
RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Santeri Hatakka |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $64,675,000 | $49,025,000 | $2,200,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brock McGinn |
LW RW |
30 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Boyd |
C RW |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Billy Constantinou |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Linus Karlsson |
C |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Montana Onyebuchi |
D |
24 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Henrik Tikkanen |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Frederic Brunet |
C D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Kyle Jackson |
C LW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Ben McCartney |
LW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Kale Howarth |
LW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,650,000 | $6,375,000 | $1,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 64 | $5,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,000,000 | $0 | $0 | $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 | 139,122 | 5,797 | 97% | $100 | $13,912,200 |
| Level 2: 5000 | 114,535 | 4,772 | 95% | $60 | $6,872,100 |
| Level 3: 2000 | 45,486 | 1,895 | 95% | $35 | $1,592,010 |
| Level 4: 4000 | 90,078 | 3,753 | 94% | $25 | $2,251,950 |
| Level 5: 1000 | 22,990 | 958 | 96% | $200 | $4,598,000 |
| Total Attendance: | 412,211 | 17,175 | 95% | - | $43,547,126 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|