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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nick Suzuki |
C |
25 | $7,875,000 | $7,875,000 | RFA | - | - | - | - | - | - | - |
| Cole Caufield |
RW |
24 | $7,850,000 | $7,850,000 | RFA | - | - | - | - | - | - | - |
| Anders Lee |
C LW |
34 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| John Marino |
D |
27 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Darcy Kuemper |
G |
34 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | - | - | - | - | - |
| Anthony Mantha |
LW RW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Radko Gudas |
D |
34 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - |
| Dmitry Kulikov |
D |
34 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Miles Wood |
LW RW |
29 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Lars Eller |
C |
35 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Luke Evangelista |
RW |
22 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Drew OConnor |
LW |
26 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | - | - | - | - | - | - |
| Michael Amadio |
C RW |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Matthew Beniers |
C |
22 | $950,000 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | RFA | - | - | - | - |
| Adam Fantilli |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Jake Sanderson |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Simon Nemec |
D |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jayden Struble |
D |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Logan Stankoven |
C RW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Samuel Ersson |
G |
25 | $750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $63,125,000 | $71,317,857 | $47,692,857 | $28,742,857 | $9,892,857 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vitek Vanecek |
G |
29 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Nicolas Aube-Kubel |
RW |
28 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Mikael Pyyhtia |
C LW |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Ryan Tverberg |
C RW |
22 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Filip Roos |
D |
26 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Pavol Regenda |
C |
25 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Georgii Merkulov |
LW |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Matt Stienburg |
C |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Clay Stevenson |
G |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jesper Wallstedt |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ozzy Wiesblatt |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Helge Grans |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Nikita Chibrikov |
LW RW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Daniil Chayka |
D |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jack Finley |
C |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Daniel Torgersson |
LW |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Ondrej Pavel |
C |
24 | $870,000 | RFA | - | - | - | - | - | - | - | - |
| Calle Clang |
G |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Max Willman |
C |
29 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Sasha Pastujov |
LW RW |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Yaniv Perets |
G |
24 | $850,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Declan Carlile |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jack Thompson |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Victor Soderstrom |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Hugo Alnefelt |
G |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jan Bednar |
G |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Akito Hirose |
D |
25 | $787,000 | RFA | - | - | - | - | - | - | - | - |
| Brian Halonen |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jason Polin |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Danny Zhilkin |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $29,457,000 | $22,575,000 | $8,675,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Claude Julien | 59 | $4,000,000 | $4,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 124,871 | 5,676 | 95% | $100 | $12,487,100 |
| Level 2: 5000 | 103,217 | 4,692 | 94% | $60 | $6,193,020 |
| Level 3: 2000 | 42,430 | 1,929 | 96% | $35 | $1,485,050 |
| Level 4: 4000 | 83,956 | 3,816 | 95% | $25 | $2,098,900 |
| Level 5: 1000 | 20,642 | 938 | 94% | $200 | $4,128,400 |
| Total Attendance: | 375,116 | 17,051 | 95% | - | $39,324,781 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|