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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cam Fowler |
D |
33 | 79 | $7,150,000 | $7,150,000 | UFA | - | - | - | - | - | - |
| Ondrej Palat |
LW RW |
33 | 72 | $6,600,000 | $6,600,000 | $6,600,000 | UFA | - | - | - | - | - |
| Owen Tippett |
LW RW |
25 | 76 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 |
| Torey Krug |
D |
33 | 76 | $5,530,000 | $5,530,000 | $5,530,000 | UFA | - | - | - | - | - |
| Anthony DeAngelo |
D |
29 | 67 | $5,510,000 | $5,510,000 | UFA | - | - | - | - | - | - |
| Sean Monahan |
C |
30 | 78 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - |
| Blake Coleman |
C LW RW |
33 | 79 | $4,660,000 | $4,660,000 | $4,660,000 | UFA | - | - | - | - | - |
| Mats Zuccarello |
LW RW |
37 | 80 | $4,540,000 | $4,540,000 | $4,540,000 | UFA | - | - | - | - | - |
| Barclay Goodrow |
C LW RW |
31 | 69 | $3,640,000 | $3,640,000 | $3,640,000 | UFA | - | - | - | - | - |
| Brian Dumoulin |
D |
33 | 72 | $3,470,000 | UFA | - | - | - | - | - | - | - |
| Evan Rodrigues |
C LW RW |
31 | 73 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - | - | - | - | - |
| Jordan Martinook |
C LW RW |
32 | 71 | $3,050,000 | $3,050,000 | $3,050,000 | $3,050,000 | UFA | - | - | - | - |
| Brett Kulak |
D |
30 | 72 | $3,030,000 | $3,030,000 | UFA | - | - | - | - | - | - |
| Frederik Andersen |
G |
35 | 77 | $2,550,000 | UFA | - | - | - | - | - | - | - |
| Dillon Dube |
C LW RW |
26 | 65 | $2,300,000 * | RFA | - | - | - | - | - | - | - |
| Nicolas Hague |
D |
26 | 74 | $2,294,150 | RFA | - | - | - | - | - | - | - |
| Dan Vladar |
G |
27 | 64 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - |
| Tomas Tatar |
LW RW |
34 | 69 | $1,980,000 | $1,980,000 | UFA | - | - | - | - | - | - |
| Liam OBrien |
C |
30 | 67 | $1,000,000 * | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - |
| Zemgus Girgensons |
C LW RW |
30 | 69 | $940,000 | $940,000 | $940,000 | $940,000 | UFA | - | - | - | - |
| Justin Kirkland |
LW RW |
28 | 61 | $775,000 * | UFA | - | - | - | - | - | - | - |
| Vinni Lettieri |
C RW |
29 | 65 | $775,000 | UFA | - | - | - | - | - | - | - |
| PRO TOTALS | $76,994,150 | $64,830,000 | $44,960,000 | $15,690,000 | $11,700,000 | $11,700,000 | $6,200,000 | $6,200,000 | $6,200,000 | |||
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Robin Lehner |
G |
33 | 48 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Joakim Kemell |
RW |
20 | 61 | $1,418,333 | $1,418,333 | RFA | - | - | - | - | - | - |
| Michael Hutchinson |
G |
34 | 64 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Santtu Kinnunen |
D |
25 | 61 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Ville Petman |
C |
24 | 59 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Nico Myatovic |
LW |
20 | 53 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - |
| Byron Froese |
C RW |
33 | 62 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Kyle Criscuolo |
C |
32 | 63 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Billy Sweezey |
D |
28 | 60 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Jeff Malott |
LW |
28 | 63 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Kevin Connauton |
D |
34 | 63 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Nick DeSimone |
D |
30 | 68 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Trevor Carrick |
D |
30 | 63 | $820,000 | $820,000 | UFA | - | - | - | - | - | - |
| Mason Jobst |
C |
30 | 63 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Oscar Dansk |
G |
30 | 61 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Artem Anisimov |
C |
36 | 54 | $775,000 | UFA | - | - | - | - | - | - | - |
| Clark Bishop |
C |
28 | 60 | $775,000 | UFA | - | - | - | - | - | - | - |
| Dryden Hunt |
C LW |
29 | 66 | $775,000 | UFA | - | - | - | - | - | - | - |
| Greg Printz |
LW |
26 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Griffin Luce |
D |
26 | 55 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jack Studnicka |
C |
25 | 63 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Jaden Lipinski |
C |
20 | 53 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
25 | 63 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Kai Wissmann |
D |
28 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Taylor Ward |
RW |
26 | 61 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $25,140,833 | $15,215,833 | $3,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cory Stillman | 50 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $0 | $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: 3113 | 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
|