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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrei Vasilevskiy |
G |
30 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - |
| Nikita Kucherov |
RW |
31 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Brayden Point |
C RW |
28 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Victor Hedman |
D |
34 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Evgeni Malkin |
C |
38 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - | - | - |
| Jared Spurgeon |
D |
35 | $7,100,000 | $7,100,000 | UFA | - | - | - | - | - | - | - |
| Brandon Montour |
D |
30 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - |
| Erik Cernak |
D |
27 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Brandon Saad |
LW RW |
32 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Alex Killorn |
LW RW |
35 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Marcus Foligno |
LW RW |
33 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Adin Hill |
G |
28 | $1,950,000 | UFA | - | - | - | - | - | - | - | - |
| Dakota Joshua |
C LW |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jack Quinn |
RW |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Philipp Kurashev |
C LW RW |
25 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Juraj Slafkovsky |
LW RW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Kaiden Guhle |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Dawson Mercer |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Joshua Roy |
C LW RW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Arber Xhekaj |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Nick Perbix |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,100,000 | $66,450,000 | $28,950,000 | $14,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jett Woo |
D |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Reid Schaefer |
LW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Sam Malinski |
D |
26 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Riley Kidney |
C LW RW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Liam Foudy |
C LW RW |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ryan Shea |
D |
27 | $875,000 | $875,000 | UFA | - | - | - | - | - | - | - |
| Nolan Foote |
LW |
24 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Cole Koepke |
C LW RW |
26 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jack Rathbone |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Skarek |
G |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Maxim Cajkovic |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Maxwell Crozier |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Sean Farrell |
C LW |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Eetu Liukas |
LW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jacob Perreault |
C RW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jared Davidson |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Magnus Chrona |
G |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Matvei Petrov |
LW RW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Topias Vilen |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Cole Guttman |
C |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Samuel Walker |
C |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ethen Frank |
C |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Gabriel Fortier |
C LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,700,000 | $15,650,000 | $10,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 40 | $4,500,000 | $4,500,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,500,000 | $4,500,000 | $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 | 124,746 | 5,670 | 95% | $100 | $12,474,600 |
| Level 2: 5000 | 104,686 | 4,758 | 95% | $60 | $6,281,160 |
| Level 3: 2000 | 42,049 | 1,911 | 96% | $35 | $1,471,715 |
| Level 4: 4000 | 83,522 | 3,796 | 95% | $25 | $2,088,050 |
| Level 5: 1000 | 20,378 | 926 | 93% | $200 | $4,075,600 |
| Total Attendance: | 375,381 | 17,063 | 95% | - | $39,322,775 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|