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 |
|---|---|---|---|---|---|---|---|---|
| Brandon Montour |
D |
28 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - |
| Philipp Grubauer |
G |
31 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Noah Dobson |
D |
22 | $6,150,000 | $6,150,000 | RFA | - | - | - |
| Mike Hoffman |
C LW RW |
33 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Kevin Shattenkirk |
D |
33 | $4,600,000 | UFA | - | - | - | - |
| Jack Roslovic |
C RW |
25 | $4,250,000 | $4,250,000 | $4,250,000 | RFA | - | - |
| Josh Norris |
C |
23 | $4,250,000 | $4,250,000 | RFA | - | - | - |
| Torey Krug |
D |
31 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - |
| Max Domi |
C LW |
27 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - |
| Anthony Duclair |
LW RW |
27 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - |
| Jakob Silfverberg |
LW RW |
32 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| Luke Schenn |
D |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - |
| Oskar Lindblom |
LW |
26 | $2,500,000 | RFA | - | - | - | - |
| T.J. Oshie |
C RW |
36 | $2,150,000 | $2,150,000 | $2,150,000 | UFA | - | - |
| Alex Nedeljkovic |
G |
26 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | UFA | - |
| Cross Hanas |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Hudson Fasching |
RW |
27 | $800,000 | RFA | - | - | - | - |
| Mason Jobst |
C |
28 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| Mathias Laferriere |
RW |
22 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Matthew Hellickson |
D |
24 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| PRO TOTALS | $65,725,000 | $57,825,000 | $29,175,000 | $20,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Lucas Carlsson |
D |
25 | $1,000,000 | RFA | - | - | - | - |
| Max Jones |
LW RW |
24 | $1,000,000 | RFA | - | - | - | - |
| Keegan Kolesar |
C RW |
25 | $900,000 | RFA | - | - | - | - |
| Sam Carrick |
C RW |
30 | $900,000 | UFA | - | - | - | - |
| Brandt Clarke |
D |
19 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Jack Finley |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Jacob Larsson |
D |
25 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Jesper Wallstedt |
G |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Ridly Greig |
C LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Graeme Clarke |
C RW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Jacob Perreault |
C RW |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Vasili Ponomarev |
C |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Vladislav Kolyachonok |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Zac Jones |
D |
22 | $875,000 | RFA | - | - | - | - |
| Jeremy Davies |
D |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - |
| Markus Niemelainen |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - |
| John Beecher |
C |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Noel Hoefenmayer |
D |
23 | $775,000 | RFA | - | - | - | - |
| Pavel Dorofeyev |
C LW |
22 | $775,000 | RFA | - | - | - | - |
| Collin Delia |
G |
28 | $700,000 | $700,000 | UFA | - | - | - |
| Angus Crookshank |
LW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Gage Quinney |
C LW RW |
27 | $675,000 | $675,000 | UFA | - | - | - |
| Chad Yetman |
RW |
22 | $675,000 | RFA | - | - | - | - |
| Brendan Warren |
LW |
25 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Bobby Trivigno |
C LW |
23 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Brian Halonen |
C LW RW |
23 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Callahan Burke |
C RW |
25 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Jake McLaughlin |
D |
26 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Owen Sillinger |
C |
25 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Cole Bardreau |
C LW RW |
29 | $600,000 | UFA | - | - | - | - |
| Matthew Murray |
G |
24 | $600,000 | RFA | - | - | - | - |
| Philippe Desrosiers |
G |
27 | $600,000 | RFA | - | - | - | - |
| Brayden Pachal |
D |
23 | $525,000 | RFA | - | - | - | - |
| FARM TOTALS | $25,150,000 | $15,925,000 | $10,375,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| John Anderson | 54 | $710,000 | $710,000 | $710,000 | - | - | - |
| COACHING TOTALS | $710,000 | $710,000 | $710,000 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $130 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 4000 | 0 | 0 | 0% | $55 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $40 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 3 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 8942 | 20 | 7 | 0% | $3000 | $60,000 |
| Level 2: 18000 | 10 | 3 | 0% | $6000 | $60,000 |
| Total Attendance: | 26,942 | 8,981 | 33% | - | $287,072 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|