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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
JT Miller |
C |
32 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - |
Jason Robertson |
LW |
25 | $9,000,000 | $9,000,000 | $9,000,000 | RFA | - | - | - | - | - | - |
Jamie Benn |
LW |
35 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - | - | - |
Rasmus Dahlin |
D |
25 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
Roope Hintz |
C |
28 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
Joe Pavelski |
C |
40 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Vince Dunn |
D |
28 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Blake Coleman |
C |
33 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - |
Jack Roslovic |
C |
28 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Trevor Moore |
C LW RW |
30 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Ross Colton |
C |
28 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
Taylor Raddysh |
RW |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Trent Frederic |
C |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Calvin de Haan |
D |
33 | $1,687,500 | $1,687,500 | UFA | - | - | - | - | - | - | - |
Alex Nedeljkovic |
G |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Nick Perbix |
D |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Travis Dermott |
D |
28 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
Darren Raddysh |
D |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Alex Nylander |
LW |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Bryson |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Jake Sanderson |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Cam Johnson |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Nicolas Beaudin |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $7,900,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $87,937,500 | $60,287,500 | $36,750,000 | $23,500,000 | $17,000,000 | $17,000,000 | $9,000,000 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adam Ruzicka |
C |
25 | $1,400,000 | $1,400,000 | RFA | - | - | - | - | - | - | - |
Declan Chisholm |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Garrett Pilon |
RW |
27 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
Brayden Tracey |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Jake Massie |
D |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Peter Diliberatore |
D |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Fredrik Karlstrom |
C |
27 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Linus Weissbach |
RW |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Cross Hanas |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Karson Kuhlman |
C |
29 | $875,000 | UFA | - | - | - | - | - | - | - | - |
John Hayden |
C |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Adam Berg |
C LW RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Adam Dawe |
C LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Halverson |
G |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Cole Cassels |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Curtis McKenzie |
LW |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Dan Renouf |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Hunter Vorva |
G |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Joel L'Esperance |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Kyle Rau |
LW |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Michael Vukojevic |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Mike Vecchione |
LW |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Oskar Steen |
C |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Inamoto |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $20,650,000 | $4,150,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Bill Peters | 63 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 202,096 | 5,052 | 84% | $84 | $16,976,064 |
Level 2: 5000 | 172,325 | 4,308 | 86% | $53 | $9,133,225 |
Level 3: 2000 | 75,257 | 1,881 | 94% | $31 | $2,332,967 |
Level 4: 4000 | 149,730 | 3,743 | 94% | $21 | $3,144,330 |
Level 5: 1000 | 37,204 | 930 | 93% | $180 | $6,696,720 |
Total Attendance: | 636,612 | 15,915 | 88% | - | $40,197,469 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|