Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex DeBrincat |
LW RW |
26 | 79 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - | - | - |
| Clayton Keller |
C LW RW |
26 | 82 | $7,150,000 | $7,150,000 | $7,150,000 | $7,150,000 | UFA | - | - | - | - |
| Dmitry Orlov |
D |
33 | 75 | $5,810,000 | UFA | - | - | - | - | - | - | - |
| Joel Farabee |
LW |
24 | 75 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
| Kris Letang |
D |
37 | 84 | $4,880,000 | $4,880,000 | $4,880,000 | $4,880,000 | UFA | - | - | - | - |
| Alex Tuch |
C RW |
28 | 81 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Ryan OReilly |
C LW |
33 | 82 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
| Nate Schmidt |
D |
33 | 74 | $4,460,000 | UFA | - | - | - | - | - | - | - |
| Nick Foligno |
C LW RW |
37 | 76 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - | - | - | - |
| Jordan Eberle |
C RW |
34 | 75 | $3,560,000 | $3,560,000 | $3,560,000 | UFA | - | - | - | - | - |
| Radko Gudas |
D |
34 | 81 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Alec Martinez |
D |
37 | 74 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Vitek Vanecek |
G |
28 | 71 | $2,550,000 | UFA | - | - | - | - | - | - | - |
| Teddy Blueger |
C LW RW |
30 | 74 | $1,440,000 | $1,440,000 | $1,440,000 | UFA | - | - | - | - | - |
| Pius Suter |
C LW |
28 | 73 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Kaapo Kahkonen |
G |
28 | 70 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Trevor Lewis |
C LW RW |
37 | 68 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Alexander Barabanov |
LW RW |
30 | 68 | UFA | - | - | - | - | - | - | - | - |
| Daniel Sprong |
LW RW |
27 | 71 | UFA | - | - | - | - | - | - | - | - |
| Mark Giordano |
D |
41 | 74 | UFA | - | - | - | - | - | - | - | - |
| PRO TOTALS | $64,550,000 | $50,530,000 | $38,005,000 | $17,030,000 | $0 | $0 | $0 | $0 | $0 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alexandre Texier |
C LW |
25 | 71 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | - | - | - | - | - |
| Tucker Poolman |
D |
31 | 51 | $1,880,000 | UFA | - | - | - | - | - | - | - |
| Dylan Guenther |
RW |
21 | 77 | $1,744,167 | UFA | - | - | - | - | - | - | - |
| Gavin Brindley |
C |
20 | 59 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| William Wallinder |
D |
22 | 60 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Drew Helleson |
D |
23 | 60 | $925,000 | RFA | - | - | - | - | - | - | - |
| Nikolai Kovalenko |
LW RW |
25 | 54 | $925,000 | RFA | - | - | - | - | - | - | - |
| Trevor Kuntar |
C |
23 | 59 | $925,000 | RFA | - | - | - | - | - | - | - |
| Derek Ryan |
C RW |
37 | 66 | $900,000 | UFA | - | - | - | - | - | - | - |
| Roman Schmidt |
D |
21 | 54 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Jacob Perreault |
RW |
22 | 58 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Sam Lipkin |
LW |
21 | 53 | $851,667 | $851,667 | $851,667 | RFA | - | - | - | - | - |
| Vladislav Kolyachonok |
D |
23 | 63 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| Andre Lee |
C LW |
24 | 58 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Brogan Rafferty |
D |
29 | 63 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jack Ahcan |
D |
27 | 64 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jett Woo |
D |
24 | 62 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Louis Domingue |
G |
32 | 69 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Mathias Emilio Pettersen |
C LW |
24 | 62 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Matthew Boucher |
LW |
26 | 55 | $775,000 | UFA | - | - | - | - | - | - | - |
| Tobias Bjornfot |
D |
23 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Amir Miftakhov |
G |
24 | 48 | RFA | - | - | - | - | - | - | - | - |
| Antoine Bibeau |
G |
30 | 48 | UFA | - | - | - | - | - | - | - | - |
| Austin Rueschhoff |
RW |
27 | 59 | UFA | - | - | - | - | - | - | - | - |
| Brian Pinho |
C |
29 | 60 | UFA | - | - | - | - | - | - | - | - |
| David Gust |
RW |
30 | 62 | UFA | - | - | - | - | - | - | - | - |
| Gregory Hofmann |
LW |
32 | 51 | UFA | - | - | - | - | - | - | - | - |
| Jack Drury |
C |
24 | 69 | RFA | - | - | - | - | - | - | - | - |
| Jean-Sebastien Dea |
C RW |
30 | 51 | UFA | - | - | - | - | - | - | - | - |
| Joe Gambardella |
C LW |
31 | 61 | UFA | - | - | - | - | - | - | - | - |
| Liam Kirk |
C LW |
24 | 51 | RFA | - | - | - | - | - | - | - | - |
| Pierre-Edouard Bellemare |
C LW RW |
39 | 67 | UFA | - | - | - | - | - | - | - | - |
| Rasmus Korhonen |
G |
22 | 48 | RFA | - | - | - | - | - | - | - | - |
| Ryan Wagner |
RW |
28 | 58 | UFA | - | - | - | - | - | - | - | - |
| Sean Malone |
C |
29 | 51 | UFA | - | - | - | - | - | - | - | - |
| Ty Emberson |
D |
24 | 73 | RFA | - | - | - | - | - | - | - | - |
| Wyatt Newpower |
D |
26 | 58 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,844,167 | $10,445,000 | $3,726,667 | $0 | $0 | $0 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 65 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $120 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $40 | $0 |
| Level 4: 5250 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 2: 3500 | 0 | 0 | 0% | $15 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|