Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Teuvo Teravainen |
LW |
31 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - | - |
Jacob Markstrom |
G |
35 | $6,500,000 * | $6,500,000 * | $6,500,000 * | UFA | - | - | - | - | - | - |
Matt Roy |
D |
30 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - |
Christian Dvorak |
C |
29 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - |
Maxim Tsyplakov |
RW |
27 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - |
Darcy Kuemper |
G |
35 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
Artem Zub |
D |
30 | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - | - |
Ryan Donato |
C |
29 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
Jalen Chatfield |
D |
29 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - | - | - | - | - |
Rasmus Sandin |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
Will Cuylle |
LW |
23 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | - | - | - | - | - | - |
Blake Lizotte |
C |
28 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
Erik Johnson |
D |
37 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Michael Eyssimont |
C |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Alexey Toropchenko |
RW |
26 | $2,150,000 | RFA | - | - | - | - | - | - | - | - |
Mitchell Chaffee |
RW |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Parker Kelly |
LW |
26 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
Alexander Alexeyev |
D |
26 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
Georgi Romanov |
G |
26 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
Simon Holmstrom |
RW |
24 | $975,000 | RFA | - | - | - | - | - | - | - | - |
Jackson Blake |
RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Macklin Celebrini |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Connor Bedard |
C |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Bonus | $23,170,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $101,020,000 | $70,725,000 | $55,850,000 | $34,200,000 | $25,750,000 | $25,750,000 | $11,250,000 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Vitek Vanecek |
G |
29 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
Sebastian D Aho |
D |
29 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - | - |
Adam Erne |
LW |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Oliver Wahlstrom |
RW |
25 | $2,145,000 | $2,145,000 | RFA | - | - | - | - | - | - | - |
Ryan Lomberg |
LW |
31 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
Klim Kostin |
C |
26 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
Ben Meyers |
C |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Pierrick Dube |
RW |
24 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
David Jiricek |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Kevin Korchinski |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Mason Morelli |
LW |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Michael Pezzetta |
LW |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Riley Stillman |
D |
27 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Jesse Pulkkinen |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ivan Miroshnichenko |
LW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Samuel Lipkin |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Simon Robertsson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ville Koivunen |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ville Ottavainen |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Brandon Scanlin |
D |
26 | $825,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Madden |
C |
26 | $825,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Mast |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Talyn Boyko |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jeff Malott |
LW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Matt Luff |
RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $32,895,000 | $21,020,000 | $6,375,000 | $5,500,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|
Peter Laviolette | 61 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 5 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 21,445 | 4,289 | 71% | $95 | $2,037,275 |
Level 2: 5000 | 20,001 | 4,000 | 80% | $55 | $1,100,055 |
Level 3: 2000 | 9,270 | 1,854 | 93% | $33 | $305,910 |
Level 4: 4000 | 18,609 | 3,722 | 93% | $20 | $372,180 |
Level 5: 1000 | 4,934 | 987 | 99% | $185 | $912,790 |
Total Attendance: | 74,259 | 14,852 | 83% | - | $4,964,621 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|