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 |
|---|---|---|---|---|---|---|---|---|
| Roope Hintz |
C LW |
26 | $9,600,000 | $9,600,000 | RFA | - | - | - |
| Mikhail Sergachev |
D |
24 | $8,250,000 | RFA | - | - | - | - |
| J.T. Miller |
C LW RW |
29 | $6,250,000 | $6,250,000 | UFA | - | - | - |
| Jeremy Swayman |
G |
24 | $6,100,000 | $6,100,000 | $6,100,000 | RFA | - | - |
| Carter Verhaeghe |
C LW |
27 | $4,500,000 | RFA | - | - | - | - |
| Egor Sharangovich |
C LW RW |
24 | $4,300,000 | RFA | - | - | - | - |
| Ryan Strome |
C RW |
29 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - |
| Alex Iafallo |
C LW RW |
29 | $4,150,000 | $4,150,000 | UFA | - | - | - |
| Adam Pelech |
D |
28 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - |
| Erik Cernak |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - |
| James van Riemsdyk |
LW RW |
33 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - |
| Dillon Dube |
C LW RW |
24 | $2,800,000 | $2,800,000 | RFA | - | - | - |
| Logan O'Connor |
LW RW |
26 | $2,675,000 | $2,675,000 | RFA | - | - | - |
| Jacob Middleton |
D |
26 | $2,350,000 | $2,350,000 | RFA | - | - | - |
| Pavel Francouz |
G |
32 | $2,050,000 | $2,050,000 | $2,050,000 | $2,050,000 | UFA | - |
| Thomas Greiss |
G |
36 | $1,850,000 | $1,850,000 | UFA | - | - | - |
| Tyler Motte |
C LW RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - |
| Rasmus Kupari |
C LW RW |
22 | $1,100,000 | RFA | - | - | - | - |
| Anton Lundell |
C LW |
21 | $975,000 | $975,000 | RFA | - | - | - |
| Dylan Samberg |
D |
23 | $875,000 | RFA | - | - | - | - |
| Mattias Samuelsson |
D |
22 | $875,000 | RFA | - | - | - | - |
| Saku Maenalanen |
LW RW |
28 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - |
| Nick Blankenburg |
D |
24 | $675,000 | RFA | - | - | - | - |
| PRO TOTALS | $77,000,000 | $56,425,000 | $25,775,000 | $7,075,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Will Cuylle |
C LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Adam Beckman |
LW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Jack Drury |
C |
22 | $875,000 | $875,000 | RFA | - | - | - |
| Jean-Luc Foudy |
C |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Samuel Poulin |
C LW RW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| John Ludvig |
D |
22 | $875,000 | RFA | - | - | - | - |
| Logan Brown |
C LW |
24 | $800,000 | RFA | - | - | - | - |
| Martin Chromiak |
RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Leon Gawanke |
D |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Lukas Parik |
G |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Sampo Ranta |
LW |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Curtis Hall |
C |
22 | $775,000 | RFA | - | - | - | - |
| Declan Chisholm |
D |
22 | $775,000 | RFA | - | - | - | - |
| Mike Hardman |
C LW RW |
23 | $775,000 | RFA | - | - | - | - |
| Nikita Alexandrov |
C |
22 | $775,000 | RFA | - | - | - | - |
| Maxime Lajoie |
D |
25 | $725,000 | $725,000 | $725,000 | RFA | - | - |
| Cale Morris |
G |
26 | $725,000 | $725,000 | RFA | - | - | - |
| Lucas Condotta |
C LW RW |
25 | $700,000 | $700,000 | $700,000 | $700,000 | UFA | - |
| Jack Studnicka |
C RW |
23 | $700,000 | $700,000 | RFA | - | - | - |
| Kim Nousiainen |
D |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Nikita Nesterenko |
C |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Jachym Kondelik |
C |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Philippe Daoust |
C LW |
21 | $675,000 | $675,000 | RFA | - | - | - |
| Joona Luoto |
C LW RW |
25 | $650,000 | $650,000 | $650,000 | $650,000 | UFA | - |
| David Tendeck |
G |
23 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Luke Richardson |
G |
23 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Gemel Smith |
C LW |
28 | $650,000 | $650,000 | UFA | - | - | - |
| Trevor Carrick |
D |
28 | $650,000 | UFA | - | - | - | - |
| Aaron Ness |
D |
32 | $600,000 | $600,000 | UFA | - | - | - |
| Matt Filipe |
LW |
25 | $600,000 | $600,000 | RFA | - | - | - |
| Taylor Fedun |
D |
34 | $600,000 | $600,000 | UFA | - | - | - |
| Jon Martin |
RW |
27 | $600,000 | RFA | - | - | - | - |
| Pascal Laberge |
RW |
24 | RFA | - | - | - | - | - |
| FARM TOTALS | $23,450,000 | $17,425,000 | $6,375,000 | $1,350,000 | $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 - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6300 | 50,016 | 6,252 | 99% | $130 | $6,502,080 |
| Level 2: 5300 | 42,350 | 5,294 | 100% | $80 | $3,388,000 |
| Level 3: 4200 | 31,087 | 3,886 | 93% | $60 | $1,865,220 |
| Level 4: 4200 | 33,217 | 4,152 | 99% | $45 | $1,494,765 |
| Level 5: 1000 | 7,601 | 950 | 95% | $280 | $2,128,280 |
| Total Attendance: | 164,271 | 20,534 | 98% | - | $15,414,741 |
FARM Attendance - 8 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 23905 | 20 | 3 | 0% | $3000 | $60,000 |
| Level 2: 48000 | 10 | 1 | 0% | $6000 | $60,000 |
| Total Attendance: | 71,905 | 8,988 | 13% | - | $766,480 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|