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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cale Makar |
D |
26 | 87 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - |
| J.T. Miller |
C LW RW |
31 | 88 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| Jason Robertson |
LW |
25 | 82 | $7,750,000 | $7,750,000 | RFA | - | - | - | - | - | - |
| Ivan Provorov |
D |
27 | 78 | $6,750,000 | UFA | - | - | - | - | - | - | - |
| Pavel Buchnevich |
LW RW |
29 | 80 | $5,800,000 | UFA | - | - | - | - | - | - | - |
| Tristan Jarry |
G |
29 | 78 | $5,380,000 | $5,380,000 | $5,380,000 | $5,380,000 | UFA | - | - | - | - |
| Joel Eriksson Ek |
C LW RW |
27 | 85 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - |
| Dylan DeMelo |
D |
31 | 81 | $4,410,000 | $4,410,000 | $4,410,000 | $4,410,000 | $4,410,000 | UFA | - | - | - |
| Boone Jenner |
C |
31 | 80 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Kyle Palmieri |
LW RW |
33 | 77 | $3,750,000 | UFA | - | - | - | - | - | - | - |
| Mason McTavish |
C |
21 | 75 | $3,394,167 | RFA | - | - | - | - | - | - | - |
| Eetu Luostarinen |
C |
26 | 74 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - |
| Luke Kunin |
C |
27 | 72 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Martin Fehervary |
D |
25 | 76 | $2,675,000 | $2,675,000 | RFA | - | - | - | - | - | - |
| Garnet Hathaway |
LW RW |
33 | 69 | $2,380,000 | UFA | - | - | - | - | - | - | - |
| Dylan Samberg |
D |
25 | 74 | $1,400,000 | RFA | - | - | - | - | - | - | - |
| Andreas Englund |
D |
28 | 72 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Samuel Blais |
LW RW |
28 | 65 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Philip Tomasino |
RW |
23 | 69 | $825,000 | $825,000 | RFA | - | - | - | - | - | - |
| Jarred Tinordi |
D |
32 | 72 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Robert Bortuzzo |
D |
35 | 67 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Craig Anderson |
G |
43 | 48 | UFA | - | - | - | - | - | - | - | - |
| PRO TOTALS | $79,844,167 | $55,370,000 | $35,040,000 | $26,040,000 | $17,660,000 | $8,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kevin Rooney |
C RW |
31 | 68 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
25 | 71 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - |
| Brett Leason |
RW |
25 | 71 | $1,050,000 | $1,050,000 | RFA | - | - | - | - | - | - |
| Wyatte Wylie |
D |
25 | 60 | $964,688 | $964,688 | RFA | - | - | - | - | - | - |
| Calle Clang |
G |
22 | 62 | $925,000 | RFA | - | - | - | - | - | - | - |
| Lukas Svejkovsky |
RW |
23 | 54 | $925,000 | RFA | - | - | - | - | - | - | - |
| Mikael Pyyhtia |
LW |
22 | 64 | $925,000 | RFA | - | - | - | - | - | - | - |
| Helge Grans |
D |
22 | 60 | $902,500 | RFA | - | - | - | - | - | - | - |
| Reid Schaefer |
LW |
21 | 58 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - |
| Daniil Chayka |
D |
22 | 58 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Nolan Allan |
D |
22 | 61 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Alex Belzile |
RW |
33 | 63 | $850,000 | UFA | - | - | - | - | - | - | - |
| Austin Strand |
D |
27 | 59 | $830,000 | $830,000 | UFA | - | - | - | - | - | - |
| Philippe Daoust |
C |
23 | 54 | $821,667 | RFA | - | - | - | - | - | - | - |
| Radim Zohorna |
LW |
28 | 63 | $820,000 | $820,000 | UFA | - | - | - | - | - | - |
| Jasper Weatherby |
C |
26 | 60 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Kyle Clifford |
LW |
33 | 61 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Tomas Hamara |
D |
20 | 53 | $808,333 | $808,333 | $808,333 | RFA | - | - | - | - | - |
| Dylan Gambrell |
C |
28 | 62 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Zach Aston-Reese |
RW |
30 | 61 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Josiah Slavin |
LW |
25 | 60 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| Dmitri Samorukov |
D |
25 | 61 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Isaac Poulter |
G |
23 | 63 | $775,000 | RFA | - | - | - | - | - | - | - |
| Keaton Middleton |
D |
26 | 62 | $775,000 | UFA | - | - | - | - | - | - | - |
| Linus Karlsson |
RW |
25 | 65 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Lukas Rousek |
RW |
25 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Owen Sillinger |
C |
27 | 62 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Brian Flynn |
C |
36 | 51 | UFA | - | - | - | - | - | - | - | - |
| Evan Cormier |
G |
27 | 54 | UFA | - | - | - | - | - | - | - | - |
| Jacob LeGuerrier |
D |
24 | 51 | RFA | - | - | - | - | - | - | - | - |
| Jesper Froden |
RW |
30 | 51 | UFA | - | - | - | - | - | - | - | - |
| Ryan Chyzowski |
C |
24 | 51 | RFA | - | - | - | - | - | - | - | - |
| Thomas Greiss |
G |
38 | 48 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,477,605 | $15,803,438 | $2,470,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bill Peters | 59 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| Jack Capuano | 57 | $750,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,250,000 | $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: 4630 | 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
|