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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Roy |
D |
29 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - |
Darcy Kuemper |
G |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
Artem Zub |
D |
29 | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - |
Noah Juulsen |
D |
27 | $4,500,000 * | RFA | - | - | - | - | - | - | - | - |
Chris Tierney |
C |
30 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
Blake Lizotte |
C |
27 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - |
Sebastian D Aho |
D |
28 | $2,700,000 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - |
Michael Eyssimont |
C |
28 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
Adam Erne |
LW |
29 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Oliver Kylington |
D |
27 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Donato |
C |
28 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Alexey Toropchenko |
RW |
25 | $2,150,000 | $2,150,000 | RFA | - | - | - | - | - | - | - |
Oliver Wahlstrom |
RW |
24 | $2,145,000 | $2,145,000 | $2,145,000 | RFA | - | - | - | - | - | - |
Ryan Lomberg |
LW |
30 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
Klim Kostin |
C |
25 | $1,600,000 | $1,600,000 | RFA | - | - | - | - | - | - | - |
Carter Hart |
G |
26 | $1,509,999 | $1,509,999 | $1,509,999 | $1,509,999 | UFA | - | - | - | - | - |
Simon Benoit |
D |
26 | $1,410,000 * | $1,410,000 * | RFA | - | - | - | - | - | - | - |
Riley Stillman |
D |
26 | $1,350,000 | RFA | - | - | - | - | - | - | - | - |
Parker Kelly |
LW |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
Michael Pezzetta |
LW |
26 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
Alex Barre-Boulet |
C |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
Ben Meyers |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
David Jiricek |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Zach Aston-Reese |
C |
30 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Mason Morelli |
LW |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Georgi Romanov |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Will Cuylle |
LW |
22 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Alex Lyon |
G |
32 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Ivan Miroshnichenko |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ville Ottavainen |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Robin Salo |
D |
26 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jack Studnicka |
C |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Scanlin |
D |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
Ryan Mast |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Dmitry Ovchinnikov |
LW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Pierrick Dube |
RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $9,725,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $79,164,999 | $46,989,999 | $33,779,999 | $14,009,999 | $6,250,000 | $6,250,000 | $6,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Justin Barron |
D |
23 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
Simon Holmstrom |
RW |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
Connor Bedard |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Kevin Korchinski |
D |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Kim Nousiainen |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Madden |
C |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
Talyn Boyko |
G |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Jeff Malott |
LW |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Justin Kirkland |
C |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Matt Luff |
RW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
FARM TOTALS | $8,925,000 | $6,800,000 | $2,675,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Peter Laviolette | 60 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 0 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $95 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $55 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $33 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $20 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $185 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|