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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov |
LW |
28 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - | - |
| Jack Eichel |
C |
29 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
| Mikhail Sergachev |
D |
27 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - |
| Timo Meier |
RW |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| MacKenzie Weegar |
D |
31 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
| Jesper Bratt |
LW |
27 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - |
| Nikita Kucherov |
RW |
32 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Ilya Sorokin |
G |
30 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - |
| Jared Spurgeon |
D |
36 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Dmitri Voronkov |
LW |
25 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
| Dmitry Kulikov |
D |
35 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| William Karlsson |
C |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Logan O'Connor |
RW |
29 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Derek Forbort |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Pius Suter |
C |
29 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| William Carrier |
LW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Brazeau |
RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Eric Comrie |
G |
30 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
| Erik Gustafsson |
D |
33 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Kevin Rooney |
C |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Andrew Poturalski |
C |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $1,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,875,000 | $77,875,000 | $55,875,000 | $54,375,000 | $43,875,000 | $35,875,000 | $19,500,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ben Hutton |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Lucchini |
C |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Perunovich |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Prishchepov |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Chase Bradley |
LW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Vyacheslav Buteyets |
G |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Christoffer Sedoff |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| James Stefan |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Stanislav Svozil |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Viktor Neuchev |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Zac Funk |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Michael Milne |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Tverberg |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Philippe Daoust |
C |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Mason Shaw |
C |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Connor Ungar |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Hunter Shepard |
G |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jeremy Hanzel |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Joe Fleming |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Joe Hicketts |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Juha Jaaska |
LW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Marshall Rifai |
D |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Maxwell Crozier |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Taylor Gauthier |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Cameron Butler |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Patrick Giles |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,225,000 | $14,175,000 | $950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ken Hitchcock | 74 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Gerard Gallant | 60 | $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 | 78,949 | 5,639 | 94% | $79 | $6,236,971 |
| Level 2: 5000 | 66,631 | 4,759 | 95% | $49 | $3,264,919 |
| Level 3: 2000 | 27,291 | 1,949 | 97% | $29 | $791,439 |
| Level 4: 4000 | 53,253 | 3,804 | 95% | $19 | $1,011,807 |
| Level 5: 1000 | 13,185 | 942 | 94% | $179 | $2,360,115 |
| Total Attendance: | 239,309 | 17,094 | 95% | - | $14,348,514 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|