Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Werenski |
D |
28 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | - |
| Aleksander Barkov |
C |
30 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - |
| Seth Jones |
D |
31 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - |
| Nikolaj Ehlers |
LW |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
| Sean Couturier |
C |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
| Victor Olofsson |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Igor Shesterkin |
G |
30 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Yegor Sharangovich |
C |
27 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| Nate Schmidt |
D |
34 | $4,200,000 | UFA | - | - | - | - | - | - | - | - |
| Ondrej Palat |
LW |
34 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Mathieu Olivier |
RW |
28 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | - | - | - |
| Ty Dellandrea |
C |
25 | $2,500,000 * | RFA | - | - | - | - | - | - | - | - |
| Vincent Desharnais |
D |
29 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Emil Bemstrom |
RW |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Sam Steel |
C |
27 | $1,400,000 | RFA | - | - | - | - | - | - | - | - |
| Jakob Pelletier |
LW |
24 | $1,150,000 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - |
| Alexei Kolosov |
G |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Lane Hutson |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Domenick Fensore |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jiri Kulich |
RW |
21 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $3,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $84,200,000 | $64,850,000 | $59,450,000 | $56,300,000 | $51,300,000 | $34,300,000 | $17,000,000 | $11,000,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Arthur Kaliyev |
RW |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| David Gustafsson |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Mads Sogaard |
G |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Rasmus Asplund |
C |
28 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Jan Jenik |
RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Tobias Bjornfot |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Akil Thomas |
C |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Joe Snively |
C |
29 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Ty Smith |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Aleksanteri Kaskimaki |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jakub Stancl |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Eetu Liukas |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jack Peart |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jack Malone |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Thompson |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Johannesson |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Mathias Emilio Pettersen |
LW |
25 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Nathan Legare |
RW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Djibril Toure |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Evan Nause |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Mikko Kokkonen |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nathan Smith |
C |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Alex Doucet |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Daniil Miromanov |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jan Bednar |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremie Biakabutuka |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Joe Vrbetic |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Ross Johnston |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $25,050,000 | $13,150,000 | $2,700,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Guy Boucher | 51 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 79,660 | 5,690 | 95% | $83 | $6,611,780 |
| Level 2: 5000 | 67,689 | 4,835 | 97% | $51 | $3,452,139 |
| Level 3: 2000 | 26,507 | 1,893 | 95% | $31 | $821,717 |
| Level 4: 4000 | 52,982 | 3,784 | 95% | $20 | $1,059,640 |
| Level 5: 1000 | 13,248 | 946 | 95% | $175 | $2,318,400 |
| Total Attendance: | 240,086 | 17,149 | 95% | - | $14,976,860 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|