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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Timo Meier |
LW RW |
28 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Adam Henrique |
C LW |
34 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brayden Schenn |
C LW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Jake Guentzel |
LW RW |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Rasmus Ristolainen |
D |
30 | $5,520,000 | $5,520,000 | UFA | - | - | - | - | - | - | - |
| Jaden Schwartz |
LW |
32 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Mangiapane |
C LW RW |
28 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Brett Pesce |
D |
30 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Reilly Smith |
LW RW |
33 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Kevin Shattenkirk |
D |
35 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Jake DeBrusk |
LW RW |
28 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Noah Dobson |
D |
24 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
| Kevin Lankinen |
G |
29 | $1,750,000 * | $1,750,000 * | $1,750,000 * | $1,750,000 * | UFA | - | - | - | - | - |
| Logan Thompson |
G |
27 | $1,350,000 | $1,350,000 | $1,350,000 | UFA | - | - | - | - | - | - |
| Jalen Chatfield |
D |
28 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
| Juuso Valimaki |
D |
26 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Marco Rossi |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ryker Evans |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Janis Jerome Moser |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| William Borgen |
D |
28 | $864,000 | $864,000 | $864,000 | UFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $70,184,000 | $55,359,000 | $30,964,000 | $11,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ondrej Palat |
LW |
33 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - | - |
| Caleb Jones |
D |
27 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Adam Boqvist |
D |
24 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Kodie Curran |
D |
35 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
| Uvis Balinskis |
D |
28 | $995,000 | $995,000 | $995,000 | $995,000 | UFA | - | - | - | - | - |
| Sheldon Rempal |
LW RW |
29 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
| Dylan Guenther |
LW RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jakob Pelletier |
C LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Georgi Romanov |
G |
25 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Alexander Kisakov |
C |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Cross Hanas |
C |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Vladislav Kolyachonok |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Sam Steel |
C |
26 | $885,000 | RFA | - | - | - | - | - | - | - | - |
| Dustin Wolf |
G |
23 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Alexander Nylander |
LW RW |
26 | $865,000 | RFA | - | - | - | - | - | - | - | - |
| Ben King |
C RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Caedan Bankier |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jayden Grubbe |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ryan Winterton |
C LW RW |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ilya Nikolayev |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Lassi Thomson |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Lukas Cormier |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jordan Harris |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Kastelic |
C |
25 | $835,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle Masters |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Olivier Nadeau |
C RW |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Talyn Boyko |
G |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Lucas Feuk |
C |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Martin Pospisil |
C |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Mikhail Abramov |
C |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Glenn Gawdin |
C |
27 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Matthew Phillips |
C RW |
26 | $755,000 | RFA | - | - | - | - | - | - | - | - |
| Daylan Kuefler |
LW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Lucas Ciona |
LW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Marcel Marcel |
LW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Ryan Hofer |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Gage Alexander |
G |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ilya Usov |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Xavier Simoneau |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ryan Lomberg |
LW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Vasily Demchenko |
G |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $40,960,000 | $32,395,000 | $12,945,000 | $2,495,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Babcock | 56 | $4,800,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 5 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
|