Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Josh Norris |
C LW RW |
26 | $7,450,000 | $7,450,000 | $7,450,000 | UFA | - | - | - | - | - | - |
| Pavel Buchnevich |
C LW RW |
30 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Jakob Chychrun |
D |
27 | $6,350,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Suter |
D |
40 | $5,157,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Mangiapane |
LW RW |
29 | $4,850,000 | $4,850,000 | UFA | - | - | - | - | - | - | - |
| Michael Bunting |
LW RW |
29 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
32 | $4,441,000 | $4,441,000 | $4,441,000 | UFA | - | - | - | - | - | - |
| Pius Suter |
C LW RW |
28 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Nick Perbix |
D |
26 | $2,700,000 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - |
| Tommy Novak |
C LW RW |
28 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - | - |
| Travis Boyd |
C LW RW |
31 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Mahura |
D |
27 | $1,875,000 | $1,875,000 | $1,875,000 | UFA | - | - | - | - | - | - |
| Anton Forsberg |
G |
32 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Chad Ruhwedel |
D |
35 | $1,550,000 | $1,550,000 | UFA | - | - | - | - | - | - | - |
| Samuel Fagemo |
LW RW |
25 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Guttman |
C LW RW |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Highmore |
LW RW |
29 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Alex Turcotte |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jonatan Berggren |
LW RW |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Thomas Bordeleau |
C LW RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mads Sogaard |
G |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $66,417,898 | $45,116,000 | $21,416,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tyson Barrie |
D |
33 | $4,795,000 | $4,795,000 | $4,795,000 | UFA | - | - | - | - | - | - |
| Jamie Drysdale |
D |
23 | $2,350,000 | $2,350,000 | $2,350,000 | $2,350,000 | RFA | - | - | - | - | - |
| Tristen Nielsen |
LW RW |
25 | $1,045,000 | $1,045,000 | $1,045,000 | $1,045,000 | UFA | - | - | - | - | - |
| Kale Clague |
D |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Fabian Lysell |
LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Brandon Biro |
C LW RW |
27 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Barron |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Tyler Kleven |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Dmitri Semykin |
D |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ozzy Wiesblatt |
C LW RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Marshall Rifai |
D |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Patrick Khodorenko |
C LW RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Pavol Regenda |
C LW RW |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Ryan Fitzgerald |
LW RW |
30 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Egor Sokolov |
LW RW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Luff |
LW RW |
28 | $700,000 | $700,000 | UFA | - | - | - | - | - | - | - |
| Tyler Tullio |
LW RW |
23 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Jordan Papirny |
G |
29 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Julian Junca |
G |
27 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Mikhail Maltsev |
C LW RW |
27 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Nate Clurman |
D |
27 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Radim Simek |
D |
32 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| Tanner Kero |
C LW RW |
32 | $700,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,965,000 | $16,615,000 | $9,190,000 | $3,395,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D.J. Smith | 47 | $1,350,000 | $1,350,000 | - | - | - | - | - | - | - | - |
| Tim Army | 61 | $500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,850,000 | $1,350,000 | $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% | $90 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $47 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $34 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $23 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $205 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|