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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zachary Werenski |
D |
27 | 82 | $9,583,333 | $9,583,333 | $9,583,333 | $9,583,333 | UFA | - | - | - | - |
| Seth Jarvis |
C |
22 | 82 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 | $7,420,087 |
| Brock Boeser |
RW |
27 | 80 | $6,650,000 | UFA | - | - | - | - | - | - | - |
| Adam Pelech |
D |
30 | 76 | $6,330,000 | $6,330,000 | $6,330,000 | $6,330,000 | $6,330,000 | UFA | - | - | - |
| Jakob Silfverberg |
LW RW |
34 | 68 | $5,250,000 * | UFA | - | - | - | - | - | - | - |
| Jeff Petry |
D |
37 | 74 | $4,690,000 | UFA | - | - | - | - | - | - | - |
| Jake DeBrusk |
LW |
28 | 75 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | UFA |
| Mattias Samuelsson |
D |
24 | 78 | $4,285,714 | $4,285,714 | $4,285,714 | $4,285,714 | $4,285,714 | $4,285,714 | UFA | - | - |
| Evgeny Dadonov |
RW |
35 | 71 | $1,690,000 | UFA | - | - | - | - | - | - | - |
| Radim Simek |
D |
32 | 60 | $1,690,000 | $1,690,000 | UFA | - | - | - | - | - | - |
| Michael McLeod |
C |
26 | 72 | $1,400,000 | $1,400,000 | RFA | - | - | - | - | - | - |
| Jesper Wallstedt |
G |
22 | 67 | $1,350,000 | RFA | - | - | - | - | - | - | - |
| Arber Xhekaj |
D |
23 | 72 | $1,300,000 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - |
| Kaiden Guhle |
D |
22 | 76 | $1,283,333 | $1,283,333 | RFA | - | - | - | - | - | - |
| Matt Murray |
G |
30 | 68 | $880,000 | $880,000 | UFA | - | - | - | - | - | - |
| Callan Foote |
D |
26 | 64 | $840,000 | $840,000 | RFA | - | - | - | - | - | - |
| Chris Tierney |
C |
30 | 66 | $820,000 | $820,000 | UFA | - | - | - | - | - | - |
| Kevin Labanc |
LW RW |
29 | 65 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Jordan Oesterle |
D |
32 | 66 | $775,000 * | $775,000 * | UFA | - | - | - | - | - | - |
| Cole Guttman |
C |
25 | 65 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Grigori Denisenko |
LW |
24 | 63 | $775,000 | RFA | - | - | - | - | - | - | - |
| Juuso Parssinen |
C |
23 | 68 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| PRO TOTALS | $63,742,467 | $43,337,467 | $33,319,134 | $32,019,134 | $22,435,801 | $16,105,801 | $11,820,087 | $11,820,087 | $7,420,087 | |||
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philip Broberg |
D |
23 | 63 | $4,580,917 | $4,580,917 | $4,580,917 | RFA | - | - | - | - | - |
| Elvis Merzlikins |
G |
30 | 72 | $4,050,000 | $4,050,000 | $4,050,000 | UFA | - | - | - | - | - |
| Jamie Drysdale |
D |
22 | 69 | $2,300,000 | $2,300,000 | RFA | - | - | - | - | - | - |
| Yaroslav Askarov |
G |
22 | 68 | $1,775,000 | RFA | - | - | - | - | - | - | - |
| Bobby Brink |
RW |
23 | 70 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - |
| Jonathan Lekkerimaki |
RW |
20 | 54 | $1,393,333 | $1,393,333 | $1,393,333 | RFA | - | - | - | - | - |
| Curtis Hall |
C |
24 | 55 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Nick Lardis |
LW |
19 | 52 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - |
| Ryan McAllister |
C |
22 | 59 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Luca Del Bel Belluz |
C |
21 | 61 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - |
| Nikita Nesterenko |
C |
23 | 61 | $874,125 | $874,125 | RFA | - | - | - | - | - | - |
| Aaron Ness |
D |
34 | 63 | $870,000 | $870,000 | UFA | - | - | - | - | - | - |
| Frederic Brunet |
D |
21 | 59 | $860,000 | $860,000 | RFA | - | - | - | - | - | - |
| Michael Mersch |
C |
32 | 60 | $860,000 | $860,000 | UFA | - | - | - | - | - | - |
| Ryan Tverberg |
C |
22 | 61 | $851,667 | $851,667 | RFA | - | - | - | - | - | - |
| Cole Bardreau |
C RW |
31 | 60 | $830,000 | $830,000 | UFA | - | - | - | - | - | - |
| Simon Knak |
LW |
22 | 51 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Seth Griffith |
C RW |
31 | 64 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Olle Lycksell |
RW |
25 | 64 | $787,500 | RFA | - | - | - | - | - | - | - |
| Brendan Gaunce |
LW |
30 | 65 | $780,000 | $780,000 | $780,000 | UFA | - | - | - | - | - |
| Anton Blidh |
LW |
29 | 59 | $780,000 | UFA | - | - | - | - | - | - | - |
| Ben Jones |
C |
25 | 62 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Alex Peters |
D |
28 | 60 | $775,000 | UFA | - | - | - | - | - | - | - |
| Dean Stewart |
D |
26 | 58 | $775,000 | UFA | - | - | - | - | - | - | - |
| Dylan Coghlan |
D |
26 | 66 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Joel Hofer |
G |
24 | 75 | $775,000 | RFA | - | - | - | - | - | - | - |
| Marcel Marcel |
LW |
21 | 54 | $775,000 | RFA | - | - | - | - | - | - | - |
| Milos Kelemen |
LW |
25 | 60 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Pavol Regenda |
LW |
25 | 61 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $34,674,209 | $28,231,709 | $14,915,917 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Reirden | 52 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $0 | $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: 4064 | 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
|