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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adam Fox |
D |
26 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Zach Werenski |
D |
27 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Seth Jones |
D |
30 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Mikhail Sergachev |
D |
26 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
| Dylan Cozens |
C RW |
23 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | RFA | - | - | - | - | - |
| Teuvo Teravainen |
LW RW |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Kevin Hayes |
C LW RW |
32 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Copp |
C |
30 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Carter Verhaeghe |
C |
29 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Allen |
G |
34 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Paul |
C LW |
29 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Nicolas Roy |
C |
27 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Colton Sissons |
C LW RW |
31 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - |
| Yegor Zamula |
D |
24 | $1,600,000 | $1,600,000 | RFA | - | - | - | - | - | - | - |
| Kevin Bahl |
D |
24 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Nikolai Knyzhov |
D |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Michael McCarron |
C RW |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kaedan Korczak |
D |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Logan Cooley |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| John Peterka |
RW |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Justus Annunen |
G |
24 | $837,000 | $837,000 | $837,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $84,312,000 | $64,412,000 | $52,837,000 | $15,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tanner Jeannot |
LW |
27 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Alexander Holtz |
RW |
22 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
| Bobby Brink |
RW |
23 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Zach Benson |
C LW |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Taylor Raddysh |
C RW |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Hunter McKown |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Philip Tomasino |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Arvid Soderblom |
G |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jan Jenik |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Taylor Gauthier |
G |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Donovan Sebrango |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Philippe Daoust |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Henry Thrun |
D |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Matthew Kessel |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Tucker Robertson |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| William Trudeau |
D |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Mark Friedman |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| David Spacek |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Isaac Belliveau |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Ole Julian Bjorgvik Holm |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Elliot Desnoyers |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Joe Vrbetic |
G |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Akira Schmid |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Biro |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Jankowski |
C |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,375,000 | $16,275,000 | $8,450,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Martin St.Louis | 49 | $2,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,500,000 | $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 | 123,099 | 5,595 | 93% | $100 | $12,309,900 |
| Level 2: 5000 | 105,953 | 4,816 | 96% | $60 | $6,357,180 |
| Level 3: 2000 | 41,756 | 1,898 | 95% | $35 | $1,461,460 |
| Level 4: 4000 | 84,620 | 3,846 | 96% | $25 | $2,115,500 |
| Level 5: 1000 | 20,784 | 945 | 94% | $200 | $4,156,800 |
| Total Attendance: | 376,212 | 17,101 | 95% | - | $39,337,253 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|