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 |
|---|---|---|---|---|---|---|---|---|
| Aleksander Barkov |
C |
27 | $11,750,000 | $11,750,000 | $11,750,000 | $11,750,000 | UFA | - |
| Jake Guentzel |
C LW RW |
28 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - |
| Juuse Saros |
G |
27 | $7,500,000 | RFA | - | - | - | - |
| Noah Hanifin |
D |
25 | $6,325,000 | $6,325,000 | RFA | - | - | - |
| Nikolaj Ehlers |
LW RW |
26 | $6,150,000 | RFA | - | - | - | - |
| Cam Fowler |
D |
31 | $6,025,000 | $6,025,000 | UFA | - | - | - |
| Tyler Bertuzzi |
LW RW |
27 | $6,000,000 | RFA | - | - | - | - |
| Andrew Peeke |
D |
24 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | - | - |
| Brandon Tanev |
LW RW |
31 | $3,250,000 | UFA | - | - | - | - |
| Ben Chiarot |
D |
31 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| Zach Whitecloud |
D |
26 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Isac Lundestrom |
C |
23 | $2,625,000 | RFA | - | - | - | - |
| Nic Dowd |
C RW |
32 | $2,600,000 | $2,600,000 | UFA | - | - | - |
| Eeli Tolvanen |
C LW RW |
23 | $2,500,000 | RFA | - | - | - | - |
| Derek Ryan |
C RW |
36 | $1,500,000 | UFA | - | - | - | - |
| Jacob Bryson |
D |
25 | $1,100,000 | $1,100,000 | $1,100,000 | RFA | - | - |
| Jesper Boqvist |
C LW RW |
24 | $1,000,000 | RFA | - | - | - | - |
| Alexander Barabanov |
C LW RW |
28 | $975,000 | $975,000 | UFA | - | - | - |
| Drew O'Connor |
C LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - |
| Scott Wedgewood |
G |
30 | $900,000 | UFA | - | - | - | - |
| Rasmus Asplund |
C LW RW |
25 | $875,000 | RFA | - | - | - | - |
| Trent Miner |
G |
21 | $675,000 | $675,000 | RFA | - | - | - |
| Scott Harrington |
D |
29 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| PRO TOTALS | $79,775,000 | $47,475,000 | $24,225,000 | $11,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Joseph Woll |
G |
24 | $1,850,000 | RFA | - | - | - | - |
| Dylan Coghlan |
D |
24 | $1,000,000 | RFA | - | - | - | - |
| Cole Sillinger |
C |
19 | $975,000 | $975,000 | RFA | - | - | - |
| Kieffer Bellows |
C LW RW |
24 | $975,000 | RFA | - | - | - | - |
| Nils Hoglander |
LW |
22 | $975,000 | RFA | - | - | - | - |
| Victor Soderstrom |
D |
21 | $975,000 | RFA | - | - | - | - |
| Daniil Chayka |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Jan Mysak |
C LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Lukas Cormier |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Benoit-Olivier Groulx |
C |
22 | $875,000 | RFA | - | - | - | - |
| Vincent Sevigny |
D |
21 | $800,000 | $800,000 | $800,000 | $800,000 | RFA | - |
| Ethan Prow |
D |
30 | $800,000 | $800,000 | $800,000 | UFA | - | - |
| Elliot Desnoyers |
C LW RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Matt Rempe |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Tristen Robins |
C RW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Alex Beaucage |
RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Samuel Helenius |
C |
20 | $775,000 | $775,000 | RFA | - | - | - |
| Evan Barratt |
C |
23 | $775,000 | RFA | - | - | - | - |
| Mackenzie MacEachern |
LW RW |
28 | $675,000 | $675,000 | $675,000 | UFA | - | - |
| Remi Poirier |
G |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Tye Kartye |
LW |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Aarne Talvitie |
C |
23 | $675,000 | RFA | - | - | - | - |
| Tanner Laczynski |
C RW |
25 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Austin Poganski |
LW RW |
26 | $650,000 | $650,000 | RFA | - | - | - |
| Bobby Russell |
D |
22 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Jack Dougherty |
D |
26 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| John Lethemon |
G |
26 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| Max Martin |
D |
23 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Maxim Marushev |
C |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Ben Meyers |
C LW RW |
24 | $600,000 | RFA | - | - | - | - |
| FARM TOTALS | $24,200,000 | $15,500,000 | $11,725,000 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 10,146 | 5,073 | 94% | $135 | $1,369,710 |
| Level 2: 4500 | 9,000 | 4,500 | 100% | $75 | $675,000 |
| Level 3: 3600 | 6,549 | 3,275 | 91% | $55 | $360,195 |
| Level 4: 3600 | 7,200 | 3,600 | 100% | $35 | $252,000 |
| Level 5: 900 | 1,672 | 836 | 93% | $250 | $418,000 |
| Total Attendance: | 34,567 | 17,284 | 96% | - | $3,382,395 |
FARM Attendance - 7 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 21000 | 20 | 3 | 0% | $3000 | $60,000 |
| Level 2: 42000 | 10 | 1 | 0% | $6000 | $60,000 |
| Total Attendance: | 63,000 | 9,000 | 14% | - | $672,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|