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 Pietrangelo |
D |
34 | 82 | $8,800,000 | $8,800,000 | $8,800,000 | UFA | - | - | - | - | - |
Andrei Svechnikov |
LW RW |
24 | 79 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - |
Connor Hellebuyck |
G |
31 | 86 | $6,380,000 | $6,380,000 | $6,380,000 | $6,380,000 | $6,380,000 | $6,380,000 | $6,380,000 | $6,380,000 | UFA |
Alex Killorn |
C LW RW |
35 | 75 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - |
Trevor Zegras |
C LW |
23 | 69 | $5,750,000 | $5,750,000 | RFA | - | - | - | - | - | - |
Mattias Ekholm |
D |
34 | 81 | $4,690,000 | $4,690,000 | UFA | - | - | - | - | - | - |
Mikael Backlund |
C LW |
35 | 76 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
Juraj Slafkovsky |
LW RW |
20 | 74 | $4,450,000 | RFA | - | - | - | - | - | - | - |
Artturi Lehkonen |
LW RW |
29 | 80 | $3,830,000 | $3,830,000 | $3,830,000 | UFA | - | - | - | - | - |
Brandon Tanev |
LW RW |
32 | 72 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Adam Boqvist |
D |
24 | 68 | $2,600,000 | RFA | - | - | - | - | - | - | - |
Dylan Holloway |
C LW |
23 | 66 | $2,290,457 | $2,290,457 | $2,290,457 | RFA | - | - | - | - | - |
Zach Benson |
LW |
19 | 71 | $1,600,000 | $1,600,000 | RFA | - | - | - | - | - | - |
Sam Steel |
C LW |
26 | 70 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - |
Josh Brown |
D |
30 | 75 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
Robert Hagg |
D |
29 | 62 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
Calvin de Haan |
D |
33 | 72 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
Travis Boyd |
C RW |
31 | 64 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
Brendan Smith |
D |
35 | 75 | UFA | - | - | - | - | - | - | - | - |
Jeff Carter |
C RW |
39 | 68 | UFA | - | - | - | - | - | - | - | - |
Martin Jones |
G |
34 | 71 | UFA | - | - | - | - | - | - | - | - |
Nick Ritchie |
LW |
28 | 51 | UFA | - | - | - | - | - | - | - | - |
PRO TOTALS | $67,020,457 | $56,470,457 | $40,800,457 | $15,130,000 | $14,130,000 | $6,380,000 | $6,380,000 | $6,380,000 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Isak Rosen |
C LW RW |
21 | 63 | $1,419,167 | $1,419,167 | RFA | - | - | - | - | - | - |
Connor Brown |
LW RW |
30 | 67 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
Lukas Dragicevic |
D |
19 | 53 | $950,000 | $950,000 | $950,000 | - | - | - | - | - | |
Ryan Johnson |
D |
23 | 68 | $925,000 | - | - | - | - | - | - | - | |
Zach Uens |
D |
23 | 53 | $925,000 | RFA | - | - | - | - | - | - | - |
Stanislav Svozil |
D |
21 | 62 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
Tanner Dickinson |
C |
22 | 54 | $878,333 | $878,333 | RFA | - | - | - | - | - | - |
Oskar Pettersson |
RW |
20 | 55 | $870,000 | $870,000 | $870,000 | - | - | - | - | - | |
Arturs Silovs |
G |
23 | 65 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - |
Mitch Eliot |
D |
26 | 51 | $850,000 | UFA | - | - | - | - | - | - | - |
Vasily Ponomarev |
C |
22 | 61 | $830,000 | RFA | - | - | - | - | - | - | - |
Spencer Stastney |
D |
24 | 67 | $825,000 | $825,000 | $825,000 | RFA | - | - | - | - | - |
Matt Rempe |
C |
22 | 60 | $820,000 | RFA | - | - | - | - | - | - | - |
Cole Clayton |
D |
24 | 61 | $810,000 | $810,000 | RFA | - | - | - | - | - | - |
Glenn Gawdin |
C RW |
27 | 63 | $780,000 | $780,000 | $780,000 | UFA | - | - | - | - | - |
Matt Villalta |
G |
25 | 70 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
Adam Raska |
LW RW |
23 | 58 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Alex Steeves |
C LW RW |
25 | 64 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Cole Reinhardt |
LW |
24 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Colten Ellis |
G |
24 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Grant Hutton |
D |
29 | 59 | $775,000 | UFA | - | - | - | - | - | - | - |
Luke Henman |
C |
24 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Simon Lundmark |
D |
24 | 60 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Arvid Holm |
G |
26 | 56 | RFA | - | - | - | - | - | - | - | - |
Brandon Cutler |
C LW |
24 | 51 | RFA | - | - | - | - | - | - | - | - |
Brayden Burke |
LW RW |
27 | 51 | UFA | - | - | - | - | - | - | - | - |
Brendan Perlini |
LW RW |
28 | 59 | UFA | - | - | - | - | - | - | - | - |
Chris Ortiz |
D |
23 | 51 | RFA | - | - | - | - | - | - | - | - |
D.J. Busdeker |
RW |
25 | 56 | RFA | - | - | - | - | - | - | - | - |
Joseph Blandisi |
C LW |
30 | 64 | UFA | - | - | - | - | - | - | - | - |
Logan Nijhoff |
C LW |
23 | 56 | RFA | - | - | - | - | - | - | - | - |
Maxim Golod |
LW |
24 | 51 | RFA | - | - | - | - | - | - | - | - |
Nikita Okhotyuk |
D |
23 | 71 | RFA | - | - | - | - | - | - | - | - |
Olof Lindbom |
G |
24 | 54 | RFA | - | - | - | - | - | - | - | - |
Peter DiLiberatore |
D |
24 | 57 | RFA | - | - | - | - | - | - | - | - |
Rudolfs Balcers |
LW RW |
27 | 51 | UFA | - | - | - | - | - | - | - | - |
Ryan McGregor |
C LW |
25 | 58 | RFA | - | - | - | - | - | - | - | - |
Seth Barton |
D |
25 | 51 | RFA | - | - | - | - | - | - | - | - |
Tristan Mullin |
C LW |
28 | 51 | UFA | - | - | - | - | - | - | - | - |
Xavier Bernard |
D |
24 | 53 | RFA | - | - | - | - | - | - | - | - |
Zack Hayes |
D |
25 | 51 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $19,812,500 | $14,687,500 | $5,050,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollCoaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Andrew Brewer | 38 | $1,200,000 | - | - | - | - | - | - | - | - | - |
D.J. Smith | 46 | $1,800,000 | $1,800,000 | $1,800,000 | - | - | - | - | - | - | - |
COACHING TOTALS | $3,000,000 | $1,800,000 | $1,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 0 GamesArena 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: 4087 | 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
|