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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aleksander Barkov |
C |
29 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
| Aaron Ekblad |
D |
28 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Sam Reinhart |
C RW |
29 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| MacKenzie Weegar |
D |
31 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - |
| Cam Atkinson |
RW |
35 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Binnington |
G |
31 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Vincent Trocheck |
C |
31 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Elvis Merzlikins |
G |
30 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Tyler Bertuzzi |
LW RW |
29 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
| Samuel Girard |
D |
26 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Max Domi |
C LW |
29 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Sean Monahan |
C |
30 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Oliver Ekman-Larsson |
D |
33 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| TJ Brodie |
D |
34 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Owen Tippett |
LW RW |
25 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Noah Gregor |
C LW RW |
26 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
| Phil Kessel |
LW RW |
37 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Brandt Clarke |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Matt Martin |
LW RW |
35 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| John Ludvig |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Valtteri Puustinen |
RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $80,575,000 | $64,075,000 | $34,600,000 | $6,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Spencer Knight |
G |
23 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Graeme Clarke |
RW |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nikita Tolopilo |
G |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Michael DiPietro |
G |
25 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Cole Schwindt |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Nathan Staios |
D |
23 | $859,167 | RFA | - | - | - | - | - | - | - | - |
| Logan Brown |
C |
26 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Dryden Hunt |
LW RW |
29 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Jack Matier |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Grigori Denisenko |
LW RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Serron Noel |
RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Kyle MacLean |
LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Krygier |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Evan Vierling |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Henrik Rybinski |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Tyler Inamoto |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $16,859,167 | $14,475,000 | $5,000,000 | $1,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Joel Quenneville | 61 | $3,600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,600,000 | $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 | 136,412 | 5,684 | 95% | $100 | $13,641,200 |
| Level 2: 5000 | 112,180 | 4,674 | 93% | $60 | $6,730,800 |
| Level 3: 2000 | 46,414 | 1,934 | 97% | $35 | $1,624,490 |
| Level 4: 4000 | 91,423 | 3,809 | 95% | $25 | $2,285,575 |
| Level 5: 1000 | 22,667 | 944 | 94% | $200 | $4,533,400 |
| Total Attendance: | 409,096 | 17,046 | 95% | - | $42,935,046 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|