Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
| Pavel Buchnevich |
C LW RW |
28 | $8,700,000 | $8,700,000 | $8,700,000 | UFA | - | - |
| Dylan Larkin |
C LW RW |
27 | $7,100,000 | RFA | - | - | - | - |
| Zach Hyman |
C LW RW |
31 | $7,000,000 | $7,000,000 | UFA | - | - | - |
| Vladislav Gavrikov |
D |
28 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - |
| Brandon Carlo |
D |
27 | $4,400,000 | RFA | - | - | - | - |
| Matt Dumba |
D |
29 | $4,225,000 | $4,225,000 | $4,225,000 | UFA | - | - |
| Pius Suter |
C LW RW |
27 | $3,900,000 | RFA | - | - | - | - |
| Juuso Valimaki |
D |
25 | $3,100,000 | $3,100,000 | $3,100,000 | RFA | - | - |
| Tommy Novak |
C |
26 | $3,025,000 | $3,025,000 | RFA | - | - | - |
| Ilya Samsonov |
G |
26 | $2,700,000 | $2,700,000 | RFA | - | - | - |
| Conor Timmins |
D |
25 | $1,225,000 | RFA | - | - | - | - |
| Chris Tierney |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - |
| Tyson Foerster |
C RW |
21 | $975,000 | RFA | - | - | - | - |
| Dennis Cholowski |
D |
25 | $925,000 | RFA | - | - | - | - |
| Samuel Knazko |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Phil Di Giuseppe |
LW RW |
30 | $725,000 | $725,000 | UFA | - | - | - |
| Cam Dineen |
D |
25 | $725,000 | RFA | - | - | - | - |
| Pontus Holmberg |
C LW RW |
24 | $675,000 | RFA | - | - | - | - |
| Brandon Gignac |
C LW |
26 | $600,000 | RFA | - | - | - | - |
| Anthony Cirelli |
C LW RW |
26 | RFA | - | - | - | - | - |
| Calvin Pickard |
G |
31 | UFA | - | - | - | - | - |
| Danton Heinen |
C LW RW |
28 | RFA | - | - | - | - | - |
| Ian Mitchell |
D |
24 | RFA | - | - | - | - | - |
| James Reimer |
G |
35 | UFA | - | - | - | - | - |
| Joel Kiviranta |
C LW RW |
27 | RFA | - | - | - | - | - |
| Mikko Rantanen |
C LW RW |
27 | RFA | - | - | - | - | - |
| Nino Niederreiter |
LW RW |
31 | UFA | - | - | - | - | - |
| Oliver Bjorkstrand |
LW RW |
28 | RFA | - | - | - | - | - |
| Ty Smith |
D |
23 | RFA | - | - | - | - | - |
| PRO TOTALS | $56,375,000 | $35,850,000 | $20,525,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Joakim Kemell |
RW |
19 | $975,000 | $975,000 | RFA | - | - | - |
| Corson Ceulemans |
D |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Arnaud Durandeau |
C LW |
24 | $750,000 | RFA | - | - | - | - |
| Patrick Khodorenko |
C |
25 | $725,000 | RFA | - | - | - | - |
| Dillon Heatherington |
D |
28 | $700,000 | UFA | - | - | - | - |
| Judd Caulfield |
RW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Andre Lee |
C LW |
23 | $675,000 | RFA | - | - | - | - |
| Billy Sweezey |
D |
27 | $650,000 | RFA | - | - | - | - |
| Nick Swaney |
RW |
26 | $625,000 | $625,000 | RFA | - | - | - |
| Steven Fogarty |
C RW |
30 | $625,000 | $625,000 | UFA | - | - | - |
| Dylan Wells |
G |
25 | $600,000 | RFA | - | - | - | - |
| Filip Engaras |
C |
24 | $600,000 | RFA | - | - | - | - |
| Nicholas Caamano |
LW RW |
25 | $600,000 | RFA | - | - | - | - |
| Rhett Gardner |
C LW |
27 | $600,000 | RFA | - | - | - | - |
| Anton Wahlberg |
C |
18 | RFA | - | - | - | - | - |
| Domenick Fensore |
D |
22 | RFA | - | - | - | - | - |
| Jani Nyman |
C LW RW |
19 | RFA | - | - | - | - | - |
| Maxim Groshev |
LW RW |
22 | RFA | - | - | - | - | - |
| Sam Colangelo |
C RW |
22 | RFA | - | - | - | - | - |
| Trevor Kuntar |
C |
22 | RFA | - | - | - | - | - |
| Blade Jenkins |
C LW |
23 | RFA | - | - | - | - | - |
| Jan Jenik |
C RW |
23 | RFA | - | - | - | - | - |
| Nathan Smith |
C |
25 | RFA | - | - | - | - | - |
| Robin Salo |
D |
25 | RFA | - | - | - | - | - |
| Rocco Grimaldi |
C LW RW |
30 | UFA | - | - | - | - | - |
| FARM TOTALS | $9,675,000 | $3,775,000 | $675,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $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% | $130 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 4000 | 0 | 0 | 0% | $55 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $40 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|