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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tavares |
C |
34 | $11,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Trouba |
D |
30 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nazem Kadri |
C LW |
34 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Tyler Toffoli |
RW |
32 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| William Karlsson |
C |
32 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Neal Pionk |
D |
29 | $5,250,000 | UFA | - | - | - | - | - | - | - | - |
| Alexander Wennberg |
C LW RW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Ryan OReilly |
C |
33 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Joel Edmundson |
D |
31 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Vincent Desharnais |
D |
28 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Derek Forbort |
D |
32 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Matt Grzelcyk |
D |
31 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Marcus Johansson |
C LW |
34 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Ryan Graves |
D |
29 | $2,950,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Peeke |
D |
26 | $2,400,000 | $2,400,000 | UFA | - | - | - | - | - | - | - |
| Curtis Lazar |
C LW RW |
29 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Cousins |
C LW RW |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Daniel Vladar |
G |
27 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Zary |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| David Gustafsson |
C |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Louis Domingue |
G |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $800,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $83,150,000 | $50,950,000 | $34,250,000 | $19,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brad Hunt |
D |
36 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tucker Poolman |
D |
31 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Stanley |
D |
26 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Nick DeSimone |
D |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Matt Coronato |
LW RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Simon Lundmark |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Oskar Pettersson |
RW |
20 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jansen Harkins |
C |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Nathan Smith |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Curtis Douglas |
C |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Henri Nikkanen |
C |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Mike Hardman |
LW RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jared Moe |
G |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $12,800,000 | $5,200,000 | $3,350,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 55 | $4,800,000 | $4,800,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,800,000 | $4,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 26 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 65,279 | 2,511 | 42% | $200 | $13,055,800 |
| Level 2: 5000 | 52,000 | 2,000 | 40% | $175 | $9,100,000 |
| Level 3: 2000 | 20,800 | 800 | 40% | $125 | $2,600,000 |
| Level 4: 4000 | 41,600 | 1,600 | 40% | $100 | $4,160,000 |
| Level 5: 1000 | 14,443 | 556 | 56% | $300 | $4,332,900 |
| Total Attendance: | 194,122 | 7,466 | 41% | - | $49,540,563 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|