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 |
30 | $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 |
28 | $4,500,000 * | UFA | - | - | - | - | - | - | - | - |
Chris Tierney |
C |
30 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
Rasmus Sandin |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - |
Blake Lizotte |
C |
27 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - |
Sebastian D Aho |
D |
29 | $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 |
29 | $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 | - | - | - | - | - | - |
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 | - | - | - | - | - |
Parker Kelly |
LW |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
Connor Bedard |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Zach Aston-Reese |
C |
30 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Will Cuylle |
LW |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Alex Lyon |
G |
32 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Ivan Miroshnichenko |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Hudson Fasching |
RW |
29 | $875,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $15,285,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $74,364,999 | $42,629,999 | $35,129,999 | $17,009,999 | $10,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Lomberg |
LW |
30 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
Simon Benoit |
D |
26 | $1,410,000 | $1,410,000 | RFA | - | - | - | - | - | - | - |
Riley Stillman |
D |
27 | $1,350,000 | RFA | - | - | - | - | - | - | - | - |
Alexander Alexeyev |
D |
25 | $1,200,000 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - |
Michael Pezzetta |
LW |
27 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
Ben Meyers |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Simon Holmstrom |
RW |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
David Jiricek |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Kevin Korchinski |
D |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Mason Morelli |
LW |
29 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Georgi Romanov |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Ville Ottavainen |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Kim Nousiainen |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Kyle MacLean |
C |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Robin Salo |
D |
26 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Scanlin |
D |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
Tyler Madden |
C |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
Ryan Mast |
D |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Talyn Boyko |
G |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Dmitry Ovchinnikov |
LW |
22 | $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 | - | - | - | - | - | - | - |
Drew DeRidder |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Pierrick Dube |
RW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,910,000 | $15,360,000 | $5,525,000 | $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 - 41 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 171,738 | 4,189 | 70% | $95 | $16,315,110 |
Level 2: 5000 | 155,120 | 3,783 | 76% | $55 | $8,531,600 |
Level 3: 2000 | 69,646 | 1,699 | 85% | $33 | $2,298,318 |
Level 4: 4000 | 154,430 | 3,767 | 94% | $20 | $3,088,600 |
Level 5: 1000 | 35,379 | 863 | 86% | $185 | $6,545,115 |
Total Attendance: | 586,313 | 14,300 | 79% | - | $38,617,682 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|