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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Eichel |
C |
28 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - |
| Brady Tkachuk |
C LW |
25 | $8,200,000 | $8,200,000 | RFA | - | - | - | - | - | - | - |
| Nikolaj Ehlers |
LW RW |
28 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
| Justin Faulk |
D |
32 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Connor Hellebuyck |
G |
31 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Shea Theodore |
D |
29 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| Nino Niederreiter |
LW RW |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Anthony Cirelli |
C |
27 | $4,800,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Manson |
D |
33 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Brandon Tanev |
LW RW |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Conor Sheary |
LW |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Ryan Suter |
D |
39 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Motte |
LW RW |
29 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyson Foerster |
C |
23 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Eric Comrie |
G |
29 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Nicolas Hague |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Hughes |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Jake Neighbours |
LW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Kent Johnson |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Raymond |
LW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob MacDonald |
LW D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $72,900,000 | $59,400,000 | $36,450,000 | $6,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Chytil |
C LW RW |
25 | $4,250,000 | $4,250,000 | RFA | - | - | - | - | - | - | - |
| Scott Mayfield |
D |
32 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Travis Dermott |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Layton Ahac |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ryan Suzuki |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Simon Edvinsson |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Angus Crookshank |
LW |
27 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Hunter Jones |
G |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Carsen Twarynski |
LW |
27 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Leschyshyn |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Eemil Viro |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Amadeus Lombardi |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jasper Weatherby |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jeffrey Viel |
LW |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| John Leonard |
LW RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Max Lajoie |
D |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Abruzzese |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Francesco Arcuri |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| James Malatesta |
C LW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jesper Vikman |
G |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Matthew Strome |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Timur Ibragimov |
LW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Zachary Emond |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Zack MacEwen |
C RW |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $27,000,000 | $18,200,000 | $6,550,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter DeBoer | 51 | $4,000,000 | $4,000,000 | $4,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 129,986 | 5,652 | 94% | $94 | $12,218,684 |
| Level 2: 5000 | 109,459 | 4,759 | 95% | $56 | $6,129,704 |
| Level 3: 2000 | 44,741 | 1,945 | 97% | $32 | $1,431,712 |
| Level 4: 4000 | 88,318 | 3,840 | 96% | $22 | $1,942,996 |
| Level 5: 1000 | 22,305 | 970 | 97% | $190 | $4,237,950 |
| Total Attendance: | 394,809 | 17,166 | 95% | - | $38,681,959 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|