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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Moritz Seider |
D |
23 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | RFA | - | - | - | - | - |
| Dylan Larkin |
C |
28 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - | - |
| John Gibson |
G |
31 | $6,400,000 | $6,400,000 | $6,400,000 | UFA | - | - | - | - | - | - |
| Morgan Frost |
C |
25 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - | - |
| Luke Schenn |
D |
35 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Jan Rutta |
D |
34 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Kaapo Kahkonen |
G |
28 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
32 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| Vladislav Namestnikov |
C LW RW |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Joe Veleno |
C |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Mason Appleton |
C RW |
29 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Christian Fischer |
RW |
27 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - |
| Jarred Tinordi |
D |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Troy Stecher |
D |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nicholas Robertson |
LW |
22 | $950,000 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - |
| Brad Lambert |
C RW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Carson Lambos |
D |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Mackie Samoskevich |
C RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Givani Smith |
LW RW |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Sheldon Dries |
C LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $7,125,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $59,350,000 | $44,050,000 | $33,350,000 | $11,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chris Driedger |
G |
30 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Antti Saarela |
C LW RW |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Nathan Gaucher |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Antti Tuomisto |
D |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| William Wallinder |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Albert Johansson |
D |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Shane Bowers |
C |
34 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Prokop |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Keith Petruzzelli |
G |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Elmer Soderblom |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Kaden Fulcher |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $10,250,000 | $6,250,000 | $3,600,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Derek Lalonde | 50 | $1,400,000 | $1,400,000 | $1,400,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,400,000 | $1,400,000 | $1,400,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 25 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 141,757 | 5,670 | 95% | $100 | $14,175,700 |
| Level 2: 5000 | 120,426 | 4,817 | 96% | $60 | $7,225,560 |
| Level 3: 2000 | 48,010 | 1,920 | 96% | $35 | $1,680,350 |
| Level 4: 4000 | 95,829 | 3,833 | 96% | $25 | $2,395,725 |
| Level 5: 1000 | 23,616 | 945 | 94% | $200 | $4,723,200 |
| Total Attendance: | 429,638 | 17,186 | 95% | - | $44,998,799 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|