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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brady Tkachuk |
LW |
25 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | UFA | - | - | - | - |
Elias Lindholm |
C |
30 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - |
Mathew Barzal |
C |
27 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | UFA | - |
Miro Heiskanen |
D |
25 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
Jacob Trouba |
D |
31 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
Brady Skjei |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Jake Oettinger |
G |
26 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
Sam Bennett |
C |
28 | $4,330,000 | UFA | - | - | - | - | - | - | - | - |
Gabriel Vilardi |
C LW RW |
25 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - |
Pierre-Luc Dubois |
LW |
26 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - |
JJ Moser |
D |
24 | $2,900,000 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - |
David Kampf |
C |
30 | $2,800,000 | UFA | - | - | - | - | - | - | - | - |
Noah Cates |
LW |
26 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Connor Ingram |
G |
28 | $1,950,000 | $1,950,000 | UFA | - | - | - | - | - | - | - |
Dylan Samberg |
D |
26 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
Connor Dewar |
C |
25 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
Cole Smith |
LW |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Logan Cooley |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Luke Hughes |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Henry Thrun |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Wyatt Johnston |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Bonus | $6,500,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $79,080,000 | $59,700,000 | $51,650,000 | $42,850,000 | $36,850,000 | $23,650,000 | $6,650,000 | $6,650,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dillon Dube |
C |
26 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Jack Drury |
C |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Jacob Peterson |
C |
25 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
Riley Sutter |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Marco Kasper |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
William Stromgren |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Chaz Lucius |
C |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tristen Robins |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Cedric Pare |
C |
26 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Alex Beaucage |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Artemi Knyazev |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Evan Vierling |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Miguel Tourigny |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Ethan Prow |
D |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Grant Hutton |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Gustav Olofsson |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
James Schuldt |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Jonathan Aspirot |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jonathan Lemieux |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Josh Maniscalco |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
MacKenzie MacEachern |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Marian Studenic |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Oscar Dansk |
G |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Owen Sillinger |
C |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,625,000 | $9,400,000 | $2,750,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Randy Carlyle | 69 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 39 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 220,728 | 5,660 | 94% | $80 | $17,658,240 |
Level 2: 5000 | 183,369 | 4,702 | 94% | $50 | $9,168,450 |
Level 3: 2000 | 74,663 | 1,914 | 96% | $30 | $2,239,890 |
Level 4: 4000 | 148,214 | 3,800 | 95% | $20 | $2,964,280 |
Level 5: 1000 | 36,289 | 930 | 93% | $180 | $6,532,020 |
Total Attendance: | 663,263 | 17,007 | 94% | - | $40,491,024 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|