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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Roope Hintz |
C LW RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Miro Heiskanen |
D |
25 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - | - |
| Jason Robertson |
LW RW |
25 | $7,500,000 | $7,500,000 | RFA | - | - | - | - | - | - | - |
| Esa Lindell |
D |
30 | $5,300,000 | $5,300,000 | $5,300,000 | UFA | - | - | - | - | - | - |
| Evgenii Dadonov |
LW RW |
35 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Oettinger |
G |
26 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Radek Faksa |
C LW |
31 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Jason Dickinson |
C LW RW |
29 | $2,650,000 | $2,650,000 | UFA | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
32 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
| Mattias Janmark |
C LW |
32 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Scott Wedgewood |
G |
32 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Joel Kiviranta |
LW RW |
28 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| Jon Merrill |
D |
32 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| Kevin Korchinski |
D |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Mavrik Bourque |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Wyatt Johnston |
C RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
24 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Thomas Harley |
D |
23 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| A.J. Greer |
LW RW |
28 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Joel Hanley |
D |
33 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Brayden Pachal |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Christiansen |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Stefan Noesen |
LW RW |
31 | $750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $59,326,666 | $46,913,333 | $24,750,000 | $5,750,000 | $2,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Marc Del Gaizo |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Adam Ginning |
D |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Samu Tuomaala |
RW |
21 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle McDonald |
RW |
22 | $870,000 | $870,000 | $870,000 | RFA | - | - | - | - | - | - |
| Luke Krys |
D |
24 | $870,000 | $870,000 | $870,000 | RFA | - | - | - | - | - | - |
| Chase Wheatcroft |
C LW RW |
22 | $862,500 | $862,500 | $862,500 | RFA | - | - | - | - | - | - |
| Fredrik Karlstrom |
C |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Oskar Back |
C RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Gavin White |
D |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jon-Randall Avon |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Anthony Richard |
C LW |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Alexander Petrovic |
D |
32 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kevin Connauton |
D |
34 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Matt D Murray |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Tufte |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Ethan Samson |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Justin Robidas |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Parker Gahagen |
G |
31 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Olle Lycksell |
C RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Remi Poirier |
G |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Rhett Gardner |
C LW |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Rory Kerins |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| William Dufour |
C RW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Dillon Heatherington |
D |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Dowling |
C LW RW |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,077,500 | $14,427,500 | $7,227,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd McLellan | 52 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | - | - | - | - | - | - |
| COACHING TOTALS | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 130,521 | 5,675 | 95% | $100 | $13,052,100 |
| Level 2: 5000 | 112,192 | 4,878 | 98% | $60 | $6,731,520 |
| Level 3: 2000 | 42,968 | 1,868 | 93% | $35 | $1,503,880 |
| Level 4: 4000 | 86,655 | 3,768 | 94% | $25 | $2,166,375 |
| Level 5: 1000 | 21,925 | 953 | 95% | $200 | $4,385,000 |
| Total Attendance: | 394,261 | 17,142 | 95% | - | $41,479,926 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|