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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Erik Karlsson |
D |
36 | 81 | $8,630,000 | $8,630,000 | $8,630,000 | UFA | - | - | - | - | - |
| Tomas Hertl |
C LW |
32 | 80 | $8,540,000 | $8,540,000 | $8,540,000 | $8,540,000 | $8,540,000 | $8,540,000 | UFA | - | - |
| Evgeny Kuznetsov |
C |
34 | 71 | $7,800,000 | UFA | - | - | - | - | - | - | - |
| Brandon Hagel |
LW |
27 | 83 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
| John Carlson |
D |
35 | 83 | $6,400,000 | $6,400,000 | UFA | - | - | - | - | - | - |
| Cal Petersen |
G |
31 | 63 | $5,500,000 | $780,000 | UFA | - | - | - | - | - | - |
| Jakob Silfverberg |
LW RW |
35 | 68 | $5,250,000 | UFA | - | - | - | - | - | - | - |
| Ryan Pulock |
D |
32 | 80 | $5,230,000 | $5,230,000 | $5,230,000 | $5,230,000 | $5,230,000 | $5,230,000 | UFA | - | - |
| Jacob Markstrom |
G |
36 | 80 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Michael Bunting |
LW RW |
30 | 75 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Ryan Lindgren |
D |
27 | 78 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| Justin Holl |
D |
34 | 70 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - |
| Joel Armia |
RW |
33 | 73 | $3,400,000 | $2,440,000 | UFA | - | - | - | - | - | - |
| Sean Walker |
D |
31 | 79 | $3,240,000 | $3,240,000 | $3,240,000 | $3,240,000 | $3,240,000 | UFA | - | - | - |
| Colton Sissons |
C RW |
33 | 74 | $2,857,143 | $2,857,143 | UFA | - | - | - | - | - | - |
| Tanner Jeannot |
LW |
29 | 68 | $2,665,000 | $3,740,000 | $3,740,000 | $3,740,000 | $3,740,000 | $3,740,000 | UFA | - | - |
| Nicolas Aube-Kubel |
RW |
29 | 68 | $1,350,000 | $780,000 | UFA | - | - | - | - | - | - |
| Lukas Reichel |
LW |
24 | 67 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - |
| Mathieu Olivier |
RW |
28 | 69 | $1,100,000 * | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - |
| Travis Hamonic |
D |
35 | 68 | $1,100,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Sam Carrick |
C RW |
34 | 71 | $1,000,000 * | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - |
| Dakota Mermis |
D |
32 | 71 | $780,000 | $810,000 | $810,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $89,442,143 | $73,047,143 | $45,190,000 | $34,750,000 | $34,750,000 | $27,010,000 | $9,500,000 | $6,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dominik Kubalik |
LW RW |
30 | 66 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Rocco Grimaldi |
C RW |
32 | 65 | $1,820,000 | UFA | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
23 | 63 | $902,500 | $775,000 | RFA | - | - | - | - | - | - |
| Jack Thompson |
D |
24 | 63 | $902,500 | $800,000 | RFA | - | - | - | - | - | - |
| Jan Mysak |
C |
24 | 59 | $902,500 | $775,000 | RFA | - | - | - | - | - | - |
| Denis Gurianov |
LW RW |
28 | 61 | $892,500 | UFA | - | - | - | - | - | - | - |
| Sam Morton |
C |
26 | 56 | $870,000 | $775,000 | RFA | - | - | - | - | - | - |
| Zach Dean |
C |
23 | 60 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Jeff Kubiak |
C |
32 | 59 | $850,000 | UFA | - | - | - | - | - | - | - |
| Brad Hunt |
D |
37 | 65 | $840,000 | UFA | - | - | - | - | - | - | - |
| Tanner Kero |
C LW |
33 | 62 | $829,500 | UFA | - | - | - | - | - | - | - |
| Joel Teasdale |
LW |
26 | 58 | $826,875 | RFA | - | - | - | - | - | - | - |
| John Leonard |
LW |
27 | 61 | $813,750 | $775,000 | RFA | - | - | - | - | - | - |
| Justin Richards |
C |
28 | 59 | $813,750 | RFA | - | - | - | - | - | - | - |
| Leon Gawanke |
D |
27 | 61 | $813,750 | RFA | - | - | - | - | - | - | - |
| Riley McCourt |
D |
25 | 51 | $813,750 | RFA | - | - | - | - | - | - | - |
| Scott Reedy |
RW |
27 | 56 | $813,750 | RFA | - | - | - | - | - | - | - |
| Michael Pezzetta |
LW |
28 | 65 | $812,500 | $810,000 | $810,000 | UFA | - | - | - | - | - |
| Ben Harpur |
D |
30 | 55 | $790,000 | UFA | - | - | - | - | - | - | - |
| Alex Petrovic |
D |
34 | 61 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Vince Hinostroza |
C |
32 | 62 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Dylan McIlrath |
D |
34 | 62 | $780,000 | $800,000 | $800,000 | UFA | - | - | - | - | - |
| Luke Philp |
RW |
31 | 55 | $780,000 | UFA | - | - | - | - | - | - | - |
| Connor Murphy. |
G |
28 | 59 | $775,000 | UFA | - | - | - | - | - | - | - |
| Cory Conacher |
RW |
36 | 59 | $775,000 | UFA | - | - | - | - | - | - | - |
| Gustavs Davis Grigals |
G |
27 | 53 | $775,000 | UFA | - | - | - | - | - | - | - |
| Matej Blumel |
LW |
26 | 64 | $775,000 | $875,000 | RFA | - | - | - | - | - | - |
| Mitchell Weeks |
G |
24 | 54 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nathan Smith |
C |
27 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nolan Maier |
G |
24 | 53 | $775,000 | RFA | - | - | - | - | - | - | - |
| Philip Kemp |
D |
26 | 61 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $27,990,958 | $9,583,333 | $2,385,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alain Vigneault | 62 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| Alex Burrows | 43 | $900,000 | $900,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,400,000 | $900,000 | $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% | $150 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $100 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 3225 | 0 | 0 | 0% | $30 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|