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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thomas Chabot |
D |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
| Pierre-Luc Dubois |
C LW |
26 | $7,500,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Pulock |
D |
30 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Josh Anderson |
RW |
30 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Farabee |
LW |
24 | $5,000,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Strome |
C |
27 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Anthony Beauvillier |
C LW |
27 | $4,150,000 | UFA | - | - | - | - | - | - | - | - |
| Devon Toews |
D |
30 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Casey Cizikas |
C |
33 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Chase Stillman |
RW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Pheonix Copley |
G |
32 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Shane Wright |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Matt Tomkins |
G |
30 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Matthew Knies |
LW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Drew Helleson |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Gage Goncalves |
C |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Sebastian J Aho |
D |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Samuel Bolduc |
D |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Emil Martinsen Lilleberg |
D |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Logan Cockerill |
LW RW |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $57,200,000 | $20,950,000 | $14,150,000 | $8,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brennan Othmann |
LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Corson Ceulemans |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Dmitri Kuzmin |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Hunter Shepard |
G |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Bryce Montgomery |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Christian Krygier |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Michael Hutchinson |
G |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Reece Newkirk |
C |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $6,525,000 | $5,025,000 | $4,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ralph Krueger | 64 | $900,000 | $900,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $900,000 | $900,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 21 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 120,936 | 5,759 | 96% | $100 | $12,093,600 |
| Level 2: 5000 | 100,684 | 4,794 | 96% | $60 | $6,041,040 |
| Level 3: 2000 | 40,366 | 1,922 | 96% | $35 | $1,412,810 |
| Level 4: 4000 | 80,642 | 3,840 | 96% | $25 | $2,016,050 |
| Level 5: 1000 | 20,194 | 962 | 96% | $200 | $4,038,800 |
| Total Attendance: | 362,822 | 17,277 | 96% | - | $38,147,426 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|