Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aaron Palushaj |
RW |
39 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Yann Sauve |
D |
38 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Cody Eakin |
C |
37 | $5,962,000 * | $5,962,000 * | UFA | - | - | - | - | - | - | - |
| Anders Lee |
C |
38 | $5,814,000 * | $5,814,000 * | UFA | - | - | - | - | - | - | - |
| Steven Santini |
D |
29 | $3,556,000 | $3,556,000 | $3,556,000 | $3,556,000 | UFA | - | - | - | - | - |
| Sean Kuraly |
RW |
32 | $3,380,000 | $3,380,000 | UFA | - | - | - | - | - | - | - |
| Christopher Martin |
LW |
33 | $3,314,000 | $3,314,000 | $3,314,000 | $3,314,000 | UFA | - | - | - | - | - |
| Tyler Bunz |
G |
35 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Jesse Blacker |
D |
36 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Ferland |
LW |
35 | $2,642,000 | $2,642,000 | $2,642,000 | UFA | - | - | - | - | - | - |
| Brent Pedersen |
LW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Henri Kiviaho |
G |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Petter Granberg |
D |
34 | $1,840,000 | UFA | - | - | - | - | - | - | - | - |
| Cody Glass |
C |
21 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Jacob Trouba |
D |
31 | $1,690,000 | UFA | - | - | - | - | - | - | - | - |
| Anders Bjork |
LW |
27 | $1,020,000 | RFA | - | - | - | - | - | - | - | - |
| David Pastrnak |
RW |
26 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Zack Phillips |
C |
33 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Pilon |
D |
26 | $940,000 | $940,000 | $940,000 | RFA | - | - | - | - | - | - |
| C.J. Yakimowicz |
RW |
27 | $930,000 | RFA | - | - | - | - | - | - | - | - |
| Leevi Laakso |
G |
22 | $500,000 | $500,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $62,338,000 | $52,858,000 | $27,202,000 | $6,870,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Hronek |
D |
24 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Valentin Zykov |
LW |
29 | $1,590,000 | $1,590,000 | $1,590,000 | UFA | - | - | - | - | - | - |
| Travis Dermott |
D |
26 | $1,440,000 | $1,440,000 | $1,440,000 | RFA | - | - | - | - | - | - |
| Kevin Stenlund |
C |
26 | $1,030,000 | $1,030,000 | $1,030,000 | RFA | - | - | - | - | - | - |
| Dominik Simon |
C |
27 | $940,000 | $940,000 | $940,000 | RFA | - | - | - | - | - | - |
| Samuel Montembeault |
G |
26 | $940,000 | $940,000 | $940,000 | RFA | - | - | - | - | - | - |
| Lucas Wallmark |
C |
27 | $930,000 | $930,000 | RFA | - | - | - | - | - | - | - |
| Andrei Svechnikov |
RW |
18 | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - |
| Vitali Kravstov |
RW |
21 | $750,000 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - |
| Oliver Kylington |
D |
25 | $730,000 | $730,000 | $730,000 | RFA | - | - | - | - | - | - |
| Cale Makar |
D |
21 | $700,000 | $700,000 | $700,000 | RFA | - | - | - | - | - | - |
| Riley Tufte |
LW |
22 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Josh Mahura |
D |
23 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Ivan Prosvetov |
G |
18 | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - | - | - | - |
| Kody Clark |
RW |
21 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - | - | - | - | - |
| Todd Burgess |
RW |
24 | $550,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Mascherin |
LW |
18 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - |
| Semyon Der-Arguchinstev |
C |
20 | $500,000 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - |
| Joni Ikonen |
C |
21 | $500,000 | $500,000 | $500,000 | RFA | - | - | - | - | - | - |
| Connor Hall |
D |
23 | $500,000 | RFA | - | - | - | - | - | - | - | - |
| Demetrios Koumontzis |
LW |
18 | $300,000 | $300,000 | $300,000 | $300,000 | $300,000 | RFA | - | - | - | - |
| Spencer Stastney |
D |
20 | $300,000 | $300,000 | $300,000 | $300,000 | RFA | - | - | - | - | - |
| Mitchell Balmas |
LW |
22 | $300,000 | $300,000 | RFA | - | - | - | - | - | - | - |
| Brandon Duhaime |
LW |
24 | $300,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $17,900,000 | $15,850,000 | $13,920,000 | $4,300,000 | $2,150,000 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $1,790,000 | $1,585,000 | $1,392,000 | $430,000 | $215,000 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bob Boughner | 48 | $500,000 | $500,000 | $500,000 | $500,000 | - | - | - | - | - | - |
| John Stevens | 53 | $500,000 | $500,000 | $500,000 | $500,000 | - | - | - | - | - | - |
| COACHING TOTALS | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 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
|