Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Cale Makar |
D |
24 | $10,850,000 | $10,850,000 | $10,850,000 | RFA | - | - |
| Matthew Tkachuk |
LW RW |
25 | $9,600,000 | $9,600,000 | $9,600,000 | RFA | - | - |
| Darnell Nurse |
D |
27 | $8,250,000 | RFA | - | - | - | - |
| Logan Couture |
C LW |
33 | $7,000,000 | $7,000,000 | UFA | - | - | - |
| Timo Meier |
LW RW |
26 | $6,600,000 | RFA | - | - | - | - |
| Patrik Laine |
LW RW |
24 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - |
| Logan Thompson |
G |
25 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - |
| Evan Bouchard |
D |
23 | $4,250,000 | RFA | - | - | - | - |
| Sam Bennett |
C LW RW |
26 | $3,850,000 | $3,850,000 | $3,850,000 | $3,850,000 | UFA | - |
| Nico Hischier |
C |
23 | $3,400,000 | RFA | - | - | - | - |
| Nikita Zadorov |
D |
27 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | - | - |
| Jamie Oleksiak |
D |
30 | $2,400,000 | UFA | - | - | - | - |
| Noel Acciari |
C RW |
31 | $2,050,000 | UFA | - | - | - | - |
| Blake Lizotte |
C |
25 | $1,875,000 | $1,875,000 | RFA | - | - | - |
| Jesperi Kotkaniemi |
C LW |
22 | $1,750,000 | RFA | - | - | - | - |
| Josh Archibald |
LW RW |
30 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - |
| Corey Perry |
RW |
37 | $1,000,000 | $1,000,000 | UFA | - | - | - |
| Trevor Zegras |
C LW |
21 | $975,000 | RFA | - | - | - | - |
| Charlie Lindgren |
G |
29 | $800,000 | $800,000 | UFA | - | - | - |
| Arber Xhekaj |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Sebastian Aho-D |
D |
26 | $775,000 | $775,000 | RFA | - | - | - |
| Chad Ruhwedel |
D |
32 | $675,000 | UFA | - | - | - | - |
| Rafael Harvey-Pinard |
LW RW |
23 | $675,000 | RFA | - | - | - | - |
| PRO TOTALS | $80,700,000 | $49,675,000 | $38,225,000 | $5,050,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Chris Wideman |
D |
32 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - |
| Ryan Poehling |
C LW |
23 | $1,000,000 | RFA | - | - | - | - |
| Shane Wright |
C |
18 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Daniil Miromanov |
D |
25 | $900,000 | $900,000 | $900,000 | RFA | - | - |
| Michael McCarron |
C RW |
27 | $875,000 | $875,000 | $875,000 | UFA | - | - |
| Cayden Primeau |
G |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Kurtis MacDermid |
LW D |
28 | $800,000 | $800,000 | UFA | - | - | - |
| Louis Domingue |
G |
30 | $800,000 | $800,000 | UFA | - | - | - |
| Alex Galchenyuk |
C LW RW |
28 | $750,000 | $750,000 | $750,000 | $750,000 | UFA | - |
| Ross Johnston |
LW |
28 | $750,000 | UFA | - | - | - | - |
| Lukas Sedlak |
C LW RW |
29 | $725,000 | $725,000 | $725,000 | $725,000 | UFA | - |
| Andy Andreoff |
C LW |
31 | $700,000 | $700,000 | $700,000 | $700,000 | UFA | - |
| Steven Santini |
D |
27 | $700,000 | $700,000 | UFA | - | - | - |
| Adam Brooks |
C |
26 | $700,000 | RFA | - | - | - | - |
| Axel Rindell |
D |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Blake McLaughlin |
LW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Connor Corcoran |
D |
22 | $675,000 | $675,000 | RFA | - | - | - |
| Lukas Rousek |
RW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Marc McLaughlin |
C LW RW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Ryan Reaves |
RW |
35 | $650,000 | $650,000 | UFA | - | - | - |
| Laurent Dauphin |
C LW |
27 | $650,000 | RFA | - | - | - | - |
| Mitch Reinke |
D |
26 | $650,000 | RFA | - | - | - | - |
| David Gust |
C RW |
28 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Stefan Leblanc |
D |
26 | $600,000 | $600,000 | RFA | - | - | - |
| Valtteri Puustinen |
LW RW |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Ethen Frank |
C |
24 | $600,000 | RFA | - | - | - | - |
| Ken Appleby |
G |
27 | $600,000 | RFA | - | - | - | - |
| Luke Witkowski |
RW D |
32 | $525,000 | UFA | - | - | - | - |
| FARM TOTALS | $20,525,000 | $15,050,000 | $8,875,000 | $2,175,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 7 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 37,800 | 5,400 | 100% | $125 | $4,725,000 |
| Level 2: 4500 | 30,702 | 4,386 | 97% | $76 | $2,333,352 |
| Level 3: 3600 | 24,145 | 3,449 | 96% | $56 | $1,352,120 |
| Level 4: 3600 | 24,407 | 3,487 | 97% | $42 | $1,025,094 |
| Level 5: 900 | 6,167 | 881 | 98% | $250 | $1,541,750 |
| Total Attendance: | 123,221 | 17,603 | 98% | - | $12,075,047 |
FARM Attendance - 2 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4644 | 25 | 13 | 0% | $3000 | $75,000 |
| Level 2: 8054 | 15 | 8 | 0% | $6000 | $90,000 |
| Total Attendance: | 12,698 | 6,349 | 50% | - | $189,528 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|