Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cam Fowler |
D |
32 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - | - |
| Jacob Markstrom |
G |
34 | $6,333,333 | $6,333,333 | UFA | - | - | - | - | - | - | - |
| Ondrej Palat |
LW RW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Ryan Pulock |
D |
29 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Christian Dvorak |
C LW RW |
28 | $4,800,000 | $4,800,000 | UFA | - | - | - | - | - | - | - |
| Dylan Strome |
C LW RW |
27 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Schultz |
D |
33 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Rasmus Sandin |
D |
24 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | UFA | - | - | - | - | - |
| Dillon Dube |
LW RW |
25 | $3,650,000 | $3,650,000 | $3,650,000 | RFA | - | - | - | - | - | - |
| Owen Tippett |
LW RW |
25 | $3,350,000 | $3,350,000 | $3,350,000 | UFA | - | - | - | - | - | - |
| Carter Hart |
G |
25 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jordan Martinook |
LW RW |
31 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | - | - | - | - | - | - |
| Josh Brown |
D |
30 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Luke Glendening |
C LW RW |
35 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Max Jones |
LW RW |
26 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
| Jakob Silfverberg |
LW RW |
33 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Walker |
C LW RW |
30 | $995,000 | $995,000 | UFA | - | - | - | - | - | - | - |
| Nikita Zaitsev |
D |
32 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Philip Tomasino |
LW RW |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Derick Brassard |
C LW RW |
36 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Karson Kuhlman |
LW RW |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Connor Dewar |
C LW RW |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $5,087,712 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $74,266,045 | $54,378,333 | $20,850,000 | $3,700,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cal Petersen |
G |
29 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Nieto |
LW RW |
31 | $1,800,000 | UFA | - | - | - | - | - | - | - | - |
| Dean Kukan |
D |
30 | $1,350,000 | UFA | - | - | - | - | - | - | - | - |
| Rhett Gardner |
C LW RW |
28 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Jordan Gross |
D |
29 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Tyler Benson |
LW RW |
26 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Beck Malenstyn |
LW RW |
26 | $1,045,000 | $1,045,000 | UFA | - | - | - | - | - | - | - |
| Christian Wolanin |
D |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jack Studnicka |
C LW RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Matt Kiersted |
D |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Zack Kassian |
LW RW |
33 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
| Marco Rossi |
C LW RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Sheldon Rempal |
LW RW |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Joseph Cecconi |
D |
26 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Jason Polin |
LW RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Anthony Richard |
LW RW |
27 | $825,000 | $825,000 | UFA | - | - | - | - | - | - | - |
| Alan Quine |
C LW RW |
31 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Maniscalco |
D |
25 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Kale Kessy |
LW RW |
31 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Poulin |
G |
34 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Houser |
G |
31 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Mitch McLain |
C LW RW |
30 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Paul Thompson |
LW RW |
35 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Yanni Kaldis |
D |
28 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,745,000 | $12,145,000 | $2,050,000 | $1,100,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2033/33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeff Blashill | 49 | $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% | $100 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|