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 |
25 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - | - | - | - |
| Andrei Kuzmenko |
LW RW |
28 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
| Matt Dumba |
D |
30 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Jared McCann |
C LW |
28 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Jonathan Huberdeau |
LW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Samuel Girard |
D |
26 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Michael Bunting |
LW RW |
29 | $4,557,500 * | $4,557,500 * | $4,557,500 * | UFA | - | - | - | - | - | - |
| Artem Zub |
D |
29 | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | UFA | - | - | - | - | - |
| Filip Gustavsson |
G |
26 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - |
| Boone Jenner |
C LW |
31 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
| Mario Ferraro |
D |
26 | $2,900,000 | RFA | - | - | - | - | - | - | - | - |
| Mathieu Joseph |
LW RW |
27 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Max Pacioretty |
LW |
36 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - |
| Ryan Donato |
C LW |
28 | $2,175,000 * | $2,175,000 * | $2,175,000 * | $2,175,000 * | UFA | - | - | - | - | - |
| Cam York |
D |
23 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
| Conor Timmins |
D |
26 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Trent Frederic |
C |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Erik Brannstrom |
D |
25 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Timothy Liljegren |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Mads Sogaard |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $2,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $72,632,500 | $60,832,500 | $57,582,500 | $10,125,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Christian Dvorak |
C |
28 | $3,950,000 | $3,950,000 | UFA | - | - | - | - | - | - | - |
| Blake Wheeler |
C RW |
38 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Isac Lundestrom |
C |
25 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Mahura |
D |
26 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
24 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Egor Sokolov |
LW RW |
24 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Jakub Zboril |
D |
27 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Ridly Greig |
LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Dylan Coghlan |
D |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Xavier Bourgault |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Lukas Reichel |
LW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Ahcan |
D |
27 | $925,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Bryson |
D |
27 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Mason Lohrei |
D |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Tyler Kleven |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Artemi Kniazev |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Leevi Merilainen |
G |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Billy Sweezey |
D |
28 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Jake Chiasson |
C RW |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Isaac Ratcliffe |
LW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Gambrell |
C |
28 | $795,000 | UFA | - | - | - | - | - | - | - | - |
| Robbie Stucker |
D |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Graham McPhee |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Mandolese |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Maxence Guenette |
D |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $28,520,000 | $16,700,000 | $10,000,000 | $4,850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 57 | $5,000,000 | $5,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,000,000 | $5,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 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
|