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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Drew Doughty |
D |
35 | 85 | $8,800,000 | $8,800,000 | $8,800,000 | UFA | - | - | - | - | - |
| Moritz Seider |
D |
23 | 82 | $8,550,000 | $8,550,000 | $8,550,000 | $8,550,000 | $8,550,000 | $8,550,000 | $8,550,000 | $8,550,000 | UFA |
| Mikhail Sergachev |
D |
26 | 77 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - |
| Pierre-Luc Dubois |
C LW |
26 | 72 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - |
| Jeff Skinner |
C LW RW |
32 | 75 | $7,900,000 | $7,900,000 | UFA | - | - | - | - | - | - |
| Anders Lee |
C LW |
34 | 73 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| Oliver Ekman-Larsson |
D |
33 | 75 | $6,600,000 | $6,600,000 | UFA | - | - | - | - | - | - |
| Jaden Schwartz |
C LW RW |
32 | 73 | $5,780,000 | $5,780,000 | UFA | - | - | - | - | - | - |
| Linus Ullmark |
G |
31 | 79 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Lawson Crouse |
LW RW |
27 | 76 | $4,300,000 | $4,300,000 | $4,300,000 | UFA | - | - | - | - | - |
| Alexander Kerfoot |
C LW |
30 | 78 | $3,850,000 | UFA | - | - | - | - | - | - | - |
| Sean Kuraly |
C LW |
31 | 72 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Klim Kostin |
LW RW |
25 | 67 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| Oskar Sundqvist |
C |
30 | 70 | $1,650,000 | $1,650,000 | $1,650,000 | UFA | - | - | - | - | - |
| Jordan Spence |
D |
23 | 71 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - |
| Fabian Zetterlund |
C RW |
25 | 74 | $1,450,000 | RFA | - | - | - | - | - | - | - |
| Nathan Bastian |
RW |
27 | 68 | $1,350,000 | UFA | - | - | - | - | - | - | - |
| Logan Stanley |
D |
26 | 68 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
| Erik Johnson |
D |
36 | 72 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
28 | 69 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Adam Erne |
LW RW |
29 | 62 | $890,000 | $890,000 | UFA | - | - | - | - | - | - |
| Jimmy Vesey |
LW RW |
31 | 69 | $880,000 | UFA | - | - | - | - | - | - | - |
| Tyson Foerster |
RW |
22 | 73 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Jaycob Megna |
D |
32 | 70 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| PRO TOTALS | $92,163,333 | $75,133,333 | $43,050,000 | $25,550,000 | $25,550,000 | $25,550,000 | $25,550,000 | $8,550,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shane Wright |
C |
20 | 63 | $3,980,833 | $3,980,833 | RFA | - | - | - | - | - | - |
| Xavier Bourgault |
C |
22 | 59 | $1,167,500 | RFA | - | - | - | - | - | - | - |
| Bryce Kindopp |
RW |
25 | 57 | $1,019,813 | $1,019,813 | RFA | - | - | - | - | - | - |
| Austin Czarnik |
C RW |
32 | 60 | $970,000 | $970,000 | UFA | - | - | - | - | - | - |
| Ryan Ufko |
D |
21 | 55 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - |
| John Farinacci |
C |
23 | 61 | $925,000 | RFA | - | - | - | - | - | - | - |
| Evan Nause |
D |
21 | 54 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Riley Kidney |
C |
21 | 59 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Hunter Drew |
D |
26 | 59 | $874,650 | $874,650 | RFA | - | - | - | - | - | - |
| Chris Driedger |
G |
30 | 68 | $870,000 | $870,000 | UFA | - | - | - | - | - | - |
| Xavier Simoneau |
C |
23 | 62 | $855,000 | RFA | - | - | - | - | - | - | - |
| Casey Fitzgerald |
D |
27 | 63 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Matthew Seminoff |
RW |
20 | 59 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Dominic Toninato |
C |
30 | 63 | $850,000 | UFA | - | - | - | - | - | - | - |
| Justin Bailey |
LW RW |
29 | 68 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Matthew Murray |
G |
26 | 62 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Mikhail Abramov |
C |
23 | 61 | $849,916 | $849,916 | RFA | - | - | - | - | - | - |
| Isaiah Saville |
G |
24 | 59 | $849,667 | $849,667 | RFA | - | - | - | - | - | - |
| Dereck Baribeau |
G |
25 | 48 | $848,925 | $848,925 | RFA | - | - | - | - | - | - |
| Mikko Kokkonen |
D |
23 | 62 | $846,667 | RFA | - | - | - | - | - | - | - |
| Dmitry Kuzmin |
D |
21 | 54 | $842,222 | $842,222 | RFA | - | - | - | - | - | - |
| Blake Murray |
C |
23 | 51 | $831,250 | $831,250 | RFA | - | - | - | - | - | - |
| Colby Sissons |
D |
26 | 51 | $826,875 | $826,875 | RFA | - | - | - | - | - | - |
| Jared McIsaac |
D |
24 | 56 | $826,875 | $826,875 | RFA | - | - | - | - | - | - |
| Matthew Cairns |
D |
26 | 54 | $826,875 | $826,875 | RFA | - | - | - | - | - | - |
| Noah Chadwick |
D |
19 | 53 | $826,111 | $826,111 | $826,111 | RFA | - | - | - | - | - |
| Linus Weissbach |
LW RW |
26 | 61 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Markus Niemelainen |
D |
26 | 59 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Jakob Pelletier |
C LW |
23 | 61 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jaret Anderson-Dolan |
C LW RW |
25 | 64 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| Cole Koepke |
LW |
26 | 62 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Jan Jenik |
RW |
24 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $30,770,679 | $26,126,512 | $3,376,111 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jay Woodcroft | 47 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| Steve Ott | 41 | $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: 4532 | 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
|