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 |
|---|---|---|---|---|---|---|---|---|
| Igor Shesterkin |
G |
27 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - |
| Kristopher Letang |
D |
35 | $8,950,000 | $8,950,000 | $8,950,000 | UFA | - | - |
| Joe Pavelski |
C LW RW |
38 | $8,100,000 | UFA | - | - | - | - |
| Mark Scheifele |
C RW |
29 | $7,950,000 | $7,950,000 | $7,950,000 | UFA | - | - |
| Tyler Toffoli |
C LW RW |
30 | $7,025,000 | $7,025,000 | UFA | - | - | - |
| Brett Pesce |
D |
28 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - |
| Adam Henrique |
C LW |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - |
| Rickard Rakell |
C LW RW |
29 | $3,675,000 | $3,675,000 | $3,675,000 | UFA | - | - |
| Mark Giordano |
D |
39 | $3,250,000 | $3,250,000 | UFA | - | - | - |
| Scott Laughton |
C LW |
28 | $2,950,000 | $2,950,000 | $2,950,000 | UFA | - | - |
| Garnet Hathaway |
LW RW |
31 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - |
| Johnathan Kovacevic |
D |
25 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - |
| Vladislav Namestnikov |
C LW RW |
30 | $2,375,000 | $2,375,000 | $2,375,000 | $2,375,000 | UFA | - |
| Eric Robinson |
C LW RW |
27 | $2,125,000 | $2,125,000 | UFA | - | - | - |
| Zach Parise |
C LW RW |
38 | $1,675,000 | UFA | - | - | - | - |
| Curtis Lazar |
C RW |
27 | $1,225,000 | RFA | - | - | - | - |
| William Carrier |
LW |
28 | $1,050,000 | $1,050,000 | $1,050,000 | UFA | - | - |
| Eric Comrie |
G |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - |
| Calle Rosen |
D |
28 | $975,000 | $975,000 | UFA | - | - | - |
| Caleb Jones |
D |
25 | $975,000 | RFA | - | - | - | - |
| Michael Carcone |
C LW RW |
26 | $750,000 | RFA | - | - | - | - |
| Jake Walman |
D |
26 | $700,000 | RFA | - | - | - | - |
| Marcus Bjork |
D |
25 | $600,000 | RFA | - | - | - | - |
| PRO TOTALS | $81,850,000 | $67,825,000 | $49,450,000 | $22,375,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Haydn Fleury |
D |
26 | $2,100,000 | $2,100,000 | RFA | - | - | - |
| Tucker Poolman |
D |
29 | $1,150,000 | UFA | - | - | - | - |
| Karson Kuhlman |
C RW |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - |
| Rem Pitlick |
C LW RW |
25 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Gabriel Carlsson |
D |
25 | $800,000 | $800,000 | RFA | - | - | - |
| Patrick Guay |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Ty Emberson |
D |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Dominic Toninato |
C LW |
28 | $750,000 | $750,000 | UFA | - | - | - |
| Jon Gillies |
G |
28 | $725,000 | $725,000 | UFA | - | - | - |
| Jansen Harkins |
C LW |
25 | $700,000 | RFA | - | - | - | - |
| Ryan Lohin |
C LW RW |
26 | $650,000 | $650,000 | RFA | - | - | - |
| Rourke Chartier |
C |
26 | $625,000 | $625,000 | RFA | - | - | - |
| Bokondji Imama |
C LW |
26 | $625,000 | RFA | - | - | - | - |
| Zachary Fucale |
G |
27 | $625,000 | RFA | - | - | - | - |
| Ben Tardif |
C LW |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Brandon Cutler |
C LW |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Ryan Chyzowski |
C LW |
22 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Anthony Bitetto |
D |
32 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Brett Ritchie |
RW |
29 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Turner Elson |
C LW |
30 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Zane McIntyre |
G |
30 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Olle Lycksell |
RW |
23 | $600,000 | $600,000 | RFA | - | - | - |
| C.J. Smith |
C LW |
28 | $600,000 | UFA | - | - | - | - |
| Nate Thompson |
C LW |
38 | $600,000 | UFA | - | - | - | - |
| Tommy Cross |
D |
33 | $600,000 | UFA | - | - | - | - |
| Brett Sutter |
C LW |
35 | $500,000 | UFA | - | - | - | - |
| Corey Schueneman |
D |
27 | $500,000 | RFA | - | - | - | - |
| FARM TOTALS | $19,650,000 | $13,750,000 | $6,725,000 | $1,800,000 | $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 - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 33,418 | 5,570 | 93% | $130 | $4,344,340 |
| Level 2: 5000 | 28,799 | 4,800 | 96% | $75 | $2,159,925 |
| Level 3: 2000 | 12,000 | 2,000 | 100% | $55 | $660,000 |
| Level 4: 4000 | 22,514 | 3,752 | 94% | $40 | $900,560 |
| Level 5: 1000 | 5,760 | 960 | 96% | $250 | $1,440,000 |
| Total Attendance: | 102,491 | 17,082 | 95% | - | $10,455,308 |
FARM Attendance - 2 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 20 | 10 | 0% | $3000 | $60,000 |
| Level 2: 12000 | 10 | 5 | 0% | $6000 | $60,000 |
| Total Attendance: | 18,000 | 9,000 | 50% | - | $192,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|