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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Marc-Edouard Vlasic |
D |
37 | $7,000,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Bailey |
LW RW |
35 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Corey Perry |
LW RW |
39 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Cal Petersen |
G |
30 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Cody Ceci |
D |
31 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| James van Riemsdyk |
LW RW |
35 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Yakov Trenin |
C LW |
28 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Nick Bjugstad |
C RW |
32 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Murray |
D |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Cayden Primeau |
G |
25 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Phillip Di Giuseppe |
LW RW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Ilya Lyubushkin |
D |
30 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Connor Ingram |
G |
27 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Austin Watson |
C RW |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Oliver Wahlstrom |
RW |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Ivan Miroshnichenko |
LW |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Logan Mailloux |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Yegor Afanasyev |
RW |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Brazeau |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Juuso Parssinen |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Spencer Stastney |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $56,100,000 | $21,150,000 | $16,400,000 | $2,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trevor Carrick |
D |
30 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Joakim Kemell |
RW |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Isak Rosen |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Leo Loof |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ty Smilanic |
C |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Nico Daws |
G |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mike Benning |
D |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Rasmus Korhonen |
G |
22 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Hardy Haman Aktell |
D |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Ryder Rolston |
C LW RW |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $8,750,000 | $5,900,000 | $4,950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lindy Ruff | 59 | $2,600,000 | $2,600,000 | $2,600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,600,000 | $2,600,000 | $2,600,000 | $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 | 126,518 | 5,751 | 96% | $100 | $12,651,800 |
| Level 2: 5000 | 106,692 | 4,850 | 97% | $60 | $6,401,520 |
| Level 3: 2000 | 42,026 | 1,910 | 96% | $35 | $1,470,910 |
| Level 4: 4000 | 84,874 | 3,858 | 96% | $25 | $2,121,850 |
| Level 5: 1000 | 20,695 | 941 | 94% | $200 | $4,139,000 |
| Total Attendance: | 380,805 | 17,309 | 96% | - | $39,909,767 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|