Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Semyon Varlamov |
G |
30 | $6,100,000 * | $6,100,000 * | $6,100,000 * | UFA | - | - |
| Cory Schneider |
G |
32 | $6,000,000 | UFA | - | - | - | - |
| J.T. Miller |
C LW RW |
25 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - |
| Ian Cole |
D |
29 | $5,000,000 | UFA | - | - | - | - |
| Alexander Wennberg |
C |
24 | $4,900,000 | RFA | - | - | - | - |
| Vincent Trocheck |
C |
25 | $4,750,000 | $4,750,000 | $4,750,000 | RFA | - | - |
| Victor Rask |
C |
26 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - |
| Michael Stone |
D |
28 | $4,000,000 | UFA | - | - | - | - |
| Boone Jenner |
C LW |
25 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - |
| Tanner Pearson |
LW |
26 | $3,750,000 | $3,750,000 | RFA | - | - | - |
| Will Butcher |
D |
24 | $3,733,333 | $3,733,333 | $3,733,333 | RFA | - | - |
| Oliver Bjorkstrand |
LW RW |
23 | $2,500,000 | RFA | - | - | - | - |
| Stefan Noesen |
RW |
25 | $1,725,000 | RFA | - | - | - | - |
| Michael Chaput |
C LW |
26 | $1,600,000 | RFA | - | - | - | - |
| Juuse Saros |
G |
23 | $1,500,000 | RFA | - | - | - | - |
| Matt Irwin |
D |
31 | $1,500,000 * | UFA | - | - | - | - |
| Stefan Matteau |
C LW |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Haydn Fleury |
D |
22 | $971,250 | RFA | - | - | - | - |
| Nikolai Goldobin |
LW RW |
23 | $900,000 | RFA | - | - | - | - |
| Drake Batherson |
C RW |
20 | $700,000 | $700,000 | RFA | - | - | - |
| Christian Folin |
D |
27 | $700,000 * | RFA | - | - | - | - |
| John Marino |
D |
21 | $700,000 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $59,779,583 | $33,033,333 | $27,583,333 | $5,250,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Casey Desmith |
G |
28 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - |
| Ian McCoshen |
D |
24 | $1,000,000 | RFA | - | - | - | - |
| Miikka Salomaki |
C LW RW |
26 | $1,000,000 | RFA | - | - | - | - |
| Tomas Jurco |
LW RW |
27 | $1,000,000 | RFA | - | - | - | - |
| Mackenzie MacEachern |
LW |
25 | $971,250 | RFA | - | - | - | - |
| Joseph LaBate |
LW |
26 | $942,018 | RFA | - | - | - | - |
| Dante Fabbro |
D |
21 | $925,000 | $925,000 | RFA | - | - | - |
| Tage Thompson |
LW RW |
22 | $925,000 | $925,000 | RFA | - | - | - |
| Jakob Forsbacka Karlsson |
C |
23 | $850,000 | RFA | - | - | - | - |
| Jansen Harkins |
C |
22 | $850,000 | RFA | - | - | - | - |
| Anthony Greco |
LW RW |
26 | $788,288 | RFA | - | - | - | - |
| Ostap Safin |
LW RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Linus Lindstrom |
C |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Filip Ahl |
LW RW |
22 | $775,000 | RFA | - | - | - | - |
| Josh Currie |
RW |
27 | $721,875 | RFA | - | - | - | - |
| Karel Vejmelka |
G |
23 | $715,000 | $715,000 | RFA | - | - | - |
| Ryan Mantha |
D |
23 | $715,000 | RFA | - | - | - | - |
| Alexey Toropchenko |
RW |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Jan Drozg |
LW |
21 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Jordan Sambrook |
D |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Kyle Maksimovich |
LW |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Miska Kukkonen |
D |
19 | $700,000 | $700,000 | RFA | - | - | - |
| Otto Somppi |
C |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Simon Stransky |
LW |
22 | $700,000 | $700,000 | RFA | - | - | - |
| Cameron Askew |
C RW |
22 | $700,000 | RFA | - | - | - | - |
| Dante Salituro |
C RW |
23 | $700,000 | RFA | - | - | - | - |
| Devante Stephens |
D |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $22,228,431 | $10,515,000 | $3,675,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Alain Vigneault | 59 | $4,000,000 | $4,000,000 | - | - | - | |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6534 | 18,759 | 6,253 | 96% | $131 | $2,457,429 |
| Level 2: 5478 | 15,069 | 5,023 | 92% | $72 | $1,084,968 |
| Level 3: 3000 | 9,000 | 3,000 | 100% | $47 | $423,000 |
| Level 4: 3833 | 11,314 | 3,771 | 98% | $33 | $373,362 |
| Level 5: 1155 | 3,465 | 1,155 | 100% | $220 | $762,300 |
| Total Attendance: | 57,607 | 19,202 | 96% | - | $5,866,218 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|