Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Cory Schneider |
G |
32 | $6,000,000 * | $6,000,000 * | UFA | - | - | - |
| Semyon Varlamov |
G |
30 | $5,900,000 | UFA | - | - | - | - |
| Tyler Myers |
D |
29 | $5,500,000 | UFA | - | - | - | - |
| J.T. Miller |
C LW RW |
25 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA |
| Alec Martinez |
D |
31 | $5,100,000 | UFA | - | - | - | - |
| Ian Cole |
D |
29 | $5,000,000 * | $5,000,000 * | UFA | - | - | - |
| Alexander Wennberg |
C |
24 | $4,900,000 | $4,900,000 | RFA | - | - | - |
| Vincent Trocheck |
C |
25 | $4,750,000 | RFA | - | - | - | - |
| Victor Rask |
C |
26 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - |
| Michael Stone |
D |
28 | $4,000,000 | $4,000,000 | UFA | - | - | - |
| Boone Jenner |
C LW |
25 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - |
| Tanner Pearson |
LW |
26 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - |
| Oliver Bjorkstrand |
LW RW |
23 | $2,500,000 | $2,500,000 | RFA | - | - | - |
| Stefan Noesen |
RW |
25 | $1,725,000 | RFA | - | - | - | - |
| Michael Chaput |
C LW |
26 | $1,600,000 | $1,600,000 | RFA | - | - | - |
| Juuse Saros |
G |
23 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Tomas Jurco |
LW RW |
26 | $1,000,000 | RFA | - | - | - | - |
| Miikka Salomaki |
C LW RW |
25 | $983,981 | RFA | - | - | - | - |
| Haydn Fleury |
D |
22 | $925,000 | RFA | - | - | - | - |
| Will Butcher |
D |
24 | $925,000 | RFA | - | - | - | - |
| Nikolai Goldobin |
LW RW |
23 | $850,000 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $69,908,981 | $42,250,000 | $16,750,000 | $13,000,000 | $5,250,000 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Casey Desmith |
G |
27 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - |
| Stefan Matteau |
C LW |
24 | $1,000,000 | RFA | - | - | - | - |
| Mackenzie MacEachern |
LW |
25 | $971,250 | $971,250 | RFA | - | - | - |
| Ian McCoshen |
D |
24 | $971,250 | RFA | - | - | - | - |
| Dalton Smith |
LW |
26 | $942,018 | RFA | - | - | - | - |
| Dante Fabbro |
D |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Tage Thompson |
C RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Joseph LaBate |
LW |
25 | $897,160 | RFA | - | - | - | - |
| Jakob Forsbacka Karlsson |
C |
22 | $850,000 | $850,000 | RFA | - | - | - |
| Jansen Harkins |
C |
21 | $850,000 | $850,000 | RFA | - | - | - |
| Linus Lindstrom |
C |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Filip Ahl |
LW RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Aaron Irving |
D |
23 | $775,000 | RFA | - | - | - | - |
| Anthony Greco |
LW RW |
25 | $750,750 | RFA | - | - | - | - |
| Josh Currie |
RW |
26 | $721,875 | $721,875 | RFA | - | - | - |
| Sergei Tolchinsky |
LW RW |
24 | $715,000 | RFA | - | - | - | - |
| Simon Stransky |
LW |
21 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Jordan Sambrook |
D |
20 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Kyle Maksimovich |
LW |
21 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Otto Somppi |
C |
20 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Cameron Askew |
C |
21 | $650,000 | $650,000 | RFA | - | - | - |
| Dante Salituro |
C RW |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Devante Stephens |
D |
22 | $650,000 | $650,000 | RFA | - | - | - |
| John Marino |
D |
21 | $650,000 | $650,000 | RFA | - | - | - |
| Alex Lintuniemi |
D |
23 | $650,000 | RFA | - | - | - | - |
| Karel Vejmelka |
G |
23 | $650,000 | RFA | - | - | - | - |
| Ryan Mantha |
D |
22 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $21,544,303 | $13,543,125 | $6,775,000 | $1,500,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-24 |
|---|---|---|---|---|---|---|---|
| Alain Vigneault | 58 | $4,000,000 | - | - | - | - | |
| COACHING TOTALS | $4,000,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6534 | 26,136 | 6,534 | 100% | $131 | $3,423,816 |
| Level 2: 5478 | 20,224 | 5,056 | 92% | $72 | $1,456,128 |
| Level 3: 3000 | 12,000 | 3,000 | 100% | $47 | $564,000 |
| Level 4: 3833 | 15,087 | 3,772 | 98% | $33 | $497,871 |
| Level 5: 1155 | 4,620 | 1,155 | 100% | $220 | $1,016,400 |
| Total Attendance: | 78,067 | 19,517 | 98% | - | $8,001,947 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|