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 |
|---|---|---|---|---|---|---|---|---|
| Leon Draisaitl |
C LW RW |
27 | $12,000,000 | $12,000,000 | UFA | - | - | - |
| Jason Robertson |
LW RW |
23 | $11,550,000 | $11,550,000 | $11,550,000 | RFA | - | - |
| Brad Marchand |
LW |
34 | $10,900,000 | UFA | - | - | - | - |
| Victor Hedman |
D |
32 | $10,800,000 | UFA | - | - | - | - |
| Ryan Lindgren |
D |
24 | $4,000,000 | $4,000,000 | RFA | - | - | - |
| Evander Kane |
LW RW |
31 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - |
| Alexander Wennberg |
C LW |
28 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | - | - |
| Artturi Lehkonen |
LW RW |
27 | $2,750,000 | RFA | - | - | - | - |
| Matt Benning |
D |
28 | $2,725,000 | $2,725,000 | $2,725,000 | $2,725,000 | UFA | - |
| Karel Vejmelka |
G |
26 | $2,625,000 | $2,625,000 | RFA | - | - | - |
| Martin Jones |
G |
32 | $2,625,000 | $2,625,000 | UFA | - | - | - |
| Alexander Edler |
D |
36 | $1,775,000 | $1,775,000 | UFA | - | - | - |
| Nico Sturm |
C LW |
27 | $1,650,000 | $1,650,000 | $1,650,000 | UFA | - | - |
| Pheonix Copley |
G |
30 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | UFA | - |
| K'Andre Miller |
D |
22 | $975,000 | RFA | - | - | - | - |
| Alex Newhook |
C LW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Devin Shore |
C LW RW |
28 | $850,000 | $850,000 | UFA | - | - | - |
| Mikey Eyssimont |
C LW |
26 | $725,000 | $725,000 | RFA | - | - | - |
| Darren Raddysh |
D |
26 | $700,000 | RFA | - | - | - | - |
| Max Ellis |
RW |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Patrick Brown |
C RW |
30 | $525,000 | UFA | - | - | - | - |
| Reese Johnson |
C LW RW |
24 | $500,000 | RFA | - | - | - | - |
| PRO TOTALS | $77,750,000 | $50,600,000 | $25,125,000 | $8,525,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Alex Vlasic |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Gage Goncalves |
C LW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Yegor Chinakhov |
LW RW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Colin White |
C RW |
25 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - |
| Lucas Edmonds |
LW RW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Isaak Phillips |
D |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Nico Daws |
G |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Beck Warm |
G |
23 | $775,000 | RFA | - | - | - | - |
| Jake Christiansen |
D |
23 | $775,000 | RFA | - | - | - | - |
| Jakub Lauko |
C LW RW |
22 | $775,000 | RFA | - | - | - | - |
| Pavel Gogolev |
LW RW |
22 | $775,000 | RFA | - | - | - | - |
| Brandon Coe |
C RW |
21 | $750,000 | $750,000 | $750,000 | $750,000 | RFA | - |
| Nic Petan |
C LW |
27 | $725,000 | RFA | - | - | - | - |
| Jake Leschyshyn |
C |
23 | $700,000 | $700,000 | RFA | - | - | - |
| Ty Glover |
C |
22 | $675,000 | $675,000 | $675,000 | $675,000 | RFA | - |
| Lukas Svejkovsky |
C RW |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Ben McCartney |
C LW RW |
21 | $675,000 | $675,000 | RFA | - | - | - |
| Carson Meyer |
RW |
25 | $675,000 | $675,000 | RFA | - | - | - |
| Mitchell Chaffee |
C LW RW |
24 | $675,000 | $675,000 | RFA | - | - | - |
| Tim Berni |
D |
22 | $675,000 | $675,000 | RFA | - | - | - |
| Tyler Tucker |
D |
22 | $675,000 | RFA | - | - | - | - |
| Josh Leivo |
LW RW |
29 | $650,000 | $650,000 | $650,000 | $650,000 | UFA | - |
| Luka Profaca |
D |
20 | $650,000 | $650,000 | $650,000 | $650,000 | RFA | - |
| Ole Julian Bjorgvik-Holm |
D |
20 | $650,000 | $650,000 | $650,000 | $650,000 | RFA | - |
| Adam Clendening |
D |
30 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| Samuel Asselin |
C |
24 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Anton Malmstrom |
D |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Chris Wagner |
C RW |
31 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| Cole Krygier |
D |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Jordan Frasca |
C LW |
21 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Joseph Vrbetic |
G |
20 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Kevin Rooney |
C LW RW |
29 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| Patrick Giles |
C |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Pavel Cajan |
G |
20 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Keith Kinkaid |
G |
33 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Sammy Walker |
C |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Hunter Drew |
RW D |
24 | $500,000 | RFA | - | - | - | - |
| FARM TOTALS | $25,500,000 | $20,500,000 | $12,325,000 | $9,025,000 | $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 - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6300 | 13,798 | 4,599 | 73% | $143 | $1,973,114 |
| Level 2: 5300 | 10,718 | 3,573 | 67% | $85 | $911,030 |
| Level 3: 4200 | 9,103 | 3,034 | 72% | $55 | $500,665 |
| Level 4: 4200 | 11,824 | 3,941 | 94% | $34 | $402,016 |
| Level 5: 1000 | 2,335 | 778 | 78% | $265 | $618,775 |
| Total Attendance: | 47,778 | 15,926 | 76% | - | $5,528,156 |
FARM Attendance - 7 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 19878 | 20 | 3 | 0% | $3000 | $60,000 |
| Level 2: 42000 | 10 | 1 | 0% | $6000 | $60,000 |
| Total Attendance: | 61,878 | 8,840 | 14% | - | $673,560 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|