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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen |
C RW |
28 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | - | - |
| Oliver Ekman-Larsson |
D |
33 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - |
| Sean Monahan |
C LW |
30 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Jason Robertson |
LW |
25 | $6,500,000 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - |
| Mark Stone |
RW |
32 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Mattias Ekholm |
D |
34 | $5,750,000 * | $5,750,000 * | UFA | - | - | - | - | - | - | - |
| Jacob Trouba |
D |
30 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Andrew Copp |
C LW |
30 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Brandon Saad |
LW RW |
32 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Alexandar Georgiev |
G |
28 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - | - |
| Anthony Cirelli |
C LW |
27 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan Lindgren |
D |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Bean |
D |
26 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - |
| Eeli Tolvanen |
LW RW |
25 | $1,450,000 | RFA | - | - | - | - | - | - | - | - |
| Dan Vladar |
G |
27 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Morgan Barron |
C LW |
26 | $925,000 | $925,000 | $925,000 | UFA | - | - | - | - | - | - |
| Dmitri Voronkov |
C LW |
24 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Connor Zary |
C |
23 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Logan Stankoven |
C RW |
21 | $814,167 | $814,167 | $814,167 | RFA | - | - | - | - | - | - |
| Sam Lafferty |
C LW |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Bahl |
D |
24 | $787,500 | RFA | - | - | - | - | - | - | - | - |
| Brayden Pachal |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $1,430,834 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $76,370,834 | $61,152,500 | $41,739,167 | $18,750,000 | $10,500,000 | $10,500,000 | $10,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jesper Wallstedt |
G |
22 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Brad Lambert |
C RW |
21 | $918,333 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - |
| Emil Andrae |
D |
22 | $903,333 | $903,333 | $903,333 | RFA | - | - | - | - | - | - |
| Adam Beckman |
C LW |
23 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Rasmus Kupari |
C RW |
24 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Maxwell Crozier |
D |
24 | $867,500 | RFA | - | - | - | - | - | - | - | - |
| Ethan Del Mastro |
C |
21 | $855,833 | $855,833 | $855,833 | RFA | - | - | - | - | - | - |
| Daniil Chayka |
D |
22 | $825,000 | $825,000 | $825,000 | RFA | - | - | - | - | - | - |
| Adam Gaudette |
C |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Connor Carrick |
D |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jacob MacDonald |
D |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Martin Frk |
RW |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Vinni Lettieri |
C RW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Walker Duehr |
RW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Boris Katchouk |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Brett Ritchie |
RW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Chris Driedger |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Dominic Toninato |
C LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Bemstrom |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Larsson |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jaret Anderson-Dolan |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Kurtis MacDermid |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Libor Hajek |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $18,688,291 | $9,045,833 | $3,470,833 | $886,667 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7716 | 7,716 | 7,716 | 100% | $125 | $964,500 |
| Level 2: 3858 | 3,858 | 3,858 | 100% | $100 | $385,800 |
| Level 3: 4822 | 4,822 | 4,822 | 100% | $75 | $361,650 |
| Level 4: 1929 | 1,929 | 1,929 | 100% | $40 | $77,160 |
| Level 5: 964 | 964 | 964 | 100% | $300 | $289,200 |
| Total Attendance: | 19,289 | 19,289 | 100% | - | $3,096,682 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|