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 |
|---|---|---|---|---|---|---|---|---|
| Rasmus Andersson |
D |
26 | $7,650,000 | $7,650,000 | RFA | - | - | - |
| Alex DeBrincat |
LW RW |
25 | $7,350,000 | $7,350,000 | $7,350,000 | RFA | - | - |
| Jacob Markstrom |
G |
32 | $6,750,000 | UFA | - | - | - | - |
| Reilly Smith |
LW RW |
31 | $6,650,000 | UFA | - | - | - | - |
| Chandler Stephenson |
C LW |
28 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - |
| Vincent Trocheck |
C RW |
29 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - |
| Josh Morrissey |
D |
27 | $5,500,000 | RFA | - | - | - | - |
| Ryan Pulock |
D |
28 | $4,425,000 | $4,425,000 | $4,425,000 | UFA | - | - |
| Charlie Coyle |
C RW |
30 | $3,900,000 | $3,900,000 | UFA | - | - | - |
| Chris Kreider |
C LW |
31 | $3,450,000 | UFA | - | - | - | - |
| Colton Sissons |
C RW |
29 | $2,825,000 | $2,825,000 | $2,825,000 | UFA | - | - |
| Simeon Varlamov |
G |
34 | $2,600,000 | $2,600,000 | UFA | - | - | - |
| Nick Leddy |
D |
31 | $2,575,000 | UFA | - | - | - | - |
| Oskar Sundqvist |
C RW |
28 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - |
| Cody Glass |
C |
23 | $2,000,000 | RFA | - | - | - | - |
| Taylor Raddysh |
RW |
24 | $1,125,000 | RFA | - | - | - | - |
| Sam Steel |
C LW |
24 | $1,100,000 | $1,100,000 | RFA | - | - | - |
| Nick Jensen |
D |
32 | $1,100,000 | UFA | - | - | - | - |
| Tage Thompson |
C RW |
25 | $1,100,000 | RFA | - | - | - | - |
| Wyatt Johnston |
C |
19 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Cam York |
D |
21 | $975,000 | $975,000 | RFA | - | - | - |
| Cole Caufield |
C LW RW |
21 | $975,000 | $975,000 | RFA | - | - | - |
| Bowen Byram |
D |
21 | $975,000 | RFA | - | - | - | - |
| PRO TOTALS | $79,000,000 | $47,775,000 | $30,575,000 | $8,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Ukko-Pekka Luukkonen |
G |
23 | $1,600,000 | RFA | - | - | - | - |
| Riley Sheahan |
C LW |
31 | $1,475,000 | UFA | - | - | - | - |
| Quinton Byfield |
C LW |
20 | $975,000 | $975,000 | RFA | - | - | - |
| Jamie Drysdale |
D |
20 | $975,000 | RFA | - | - | - | - |
| Jesse Ylonen |
RW |
23 | $875,000 | RFA | - | - | - | - |
| Gage Alexander |
G |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Ryder Korczak |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Nicolas Beaudin |
D |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - |
| Colton Point |
G |
24 | $725,000 | RFA | - | - | - | - |
| Connor Carrick |
D |
28 | $700,000 | $700,000 | $700,000 | UFA | - | - |
| Ivan Prosvetov |
G |
23 | $700,000 | $700,000 | RFA | - | - | - |
| Olle Eriksson Ek |
G |
23 | $700,000 | $700,000 | RFA | - | - | - |
| Jarred Tinordi |
D |
30 | $700,000 | UFA | - | - | - | - |
| Isaiah Saville |
G |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Dylan McIlrath |
D |
30 | $675,000 | UFA | - | - | - | - |
| Kyle Olson |
RW |
23 | $675,000 | RFA | - | - | - | - |
| Joseph Cecconi |
D |
25 | $650,000 | $650,000 | $650,000 | $650,000 | UFA | - |
| Dominik Shine |
RW |
29 | $650,000 | $650,000 | $650,000 | UFA | - | - |
| Logan Shaw |
C RW |
30 | $650,000 | $650,000 | $650,000 | UFA | - | - |
| Mitchell Vande Sompel |
D |
25 | $650,000 | $650,000 | RFA | - | - | - |
| Cole Schneider |
LW RW |
32 | $625,000 | UFA | - | - | - | - |
| Logan Day |
D |
28 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Travis Barron |
LW |
24 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Josiah Didier |
D |
29 | $600,000 | $600,000 | UFA | - | - | - |
| Kyle Criscuolo |
C |
30 | $600,000 | $600,000 | UFA | - | - | - |
| Matheson Iacopelli |
LW |
28 | $600,000 | $600,000 | UFA | - | - | - |
| Justin Pearson |
LW |
24 | $600,000 | RFA | - | - | - | - |
| Kevin O'Neil |
RW |
24 | $600,000 | RFA | - | - | - | - |
| Michael Mersch |
LW RW |
30 | $600,000 | UFA | - | - | - | - |
| FARM TOTALS | $21,775,000 | $11,650,000 | $6,825,000 | $650,000 | $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: 6000 | 44,826 | 5,603 | 93% | $140 | $6,275,640 |
| Level 2: 5000 | 35,605 | 4,451 | 89% | $85 | $3,026,425 |
| Level 3: 4000 | 26,883 | 3,360 | 84% | $60 | $1,612,980 |
| Level 4: 4000 | 26,403 | 3,300 | 83% | $50 | $1,320,150 |
| Level 5: 1000 | 7,029 | 879 | 88% | $280 | $1,968,120 |
| Total Attendance: | 140,746 | 17,593 | 88% | - | $15,536,593 |
FARM Attendance - 2 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5207 | 22 | 11 | 0% | $3000 | $66,000 |
| Level 2: 8206 | 15 | 8 | 0% | $6000 | $90,000 |
| Total Attendance: | 13,413 | 6,707 | 50% | - | $190,116 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|