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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tomas Hertl |
C LW |
31 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Jared McCann |
C LW |
28 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Philipp Grubauer |
G |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Victor Olofsson |
LW RW |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Barclay Goodrow |
C LW |
31 | $4,475,000 | UFA | - | - | - | - | - | - | - | - |
| Jesperi Kotkaniemi |
C |
24 | $4,300,000 | RFA | - | - | - | - | - | - | - | - |
| Ian Cole |
D |
35 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - | - | - |
| Sean Walker |
D |
30 | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | UFA | - | - | - | - | - |
| Jonathan Drouin |
LW |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Casey Mittelstadt |
C LW |
26 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Luke Kunin |
C RW |
27 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - |
| Nico Sturm |
C |
29 | $2,050,000 | $2,050,000 | UFA | - | - | - | - | - | - | - |
| Eeli Tolvanen |
LW RW |
25 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
25 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Semyon Varlamov |
G |
36 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW RW |
29 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Max Jones |
LW |
26 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Connor Dewar |
C LW |
25 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Andreas Englund |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Brendan Smith |
D |
35 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Philip Broberg |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Dennis Gilbert |
D |
28 | $825,000 | $825,000 | UFA | - | - | - | - | - | - | - |
| Thomas Novak |
C |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $61,100,000 | $39,625,000 | $16,400,000 | $6,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tyson Jost |
C LW |
26 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
| Christian Wolanin |
D |
29 | $1,150,000 | UFA | - | - | - | - | - | - | - | - |
| Marco Kasper |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Viktor Neuchev |
LW |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Josh Lopina |
C |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle Capobianco |
D |
27 | $762,500 | $762,500 | $762,500 | $762,500 | UFA | - | - | - | - | - |
| Walker Duehr |
RW |
27 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Cameron Hughes |
C |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Walker |
C LW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $8,512,500 | $5,062,500 | $4,312,500 | $2,512,500 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jared Bednar | 47 | $3,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 24 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 116,411 | 4,850 | 81% | $95 | $11,059,045 |
| Level 2: 5000 | 84,908 | 3,538 | 71% | $65 | $5,519,020 |
| Level 3: 2000 | 38,104 | 1,588 | 79% | $38 | $1,447,952 |
| Level 4: 4000 | 81,441 | 3,393 | 85% | $22 | $1,791,702 |
| Level 5: 1000 | 20,039 | 835 | 83% | $180 | $3,607,020 |
| Total Attendance: | 340,903 | 14,204 | 79% | - | $40,822,183 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|