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 |
32 | $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 |
33 | $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 | - | - | - | - | - |
| Andrew Poturalski |
C |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Lucchini |
C |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Tony DeAngelo |
D |
30 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Bonus | $1,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,475,000 | $76,475,000 | $56,725,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kevin Rooney |
C |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ben Hutton |
D |
32 | $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 |
24 | $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 |
23 | $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 |
24 | $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 |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,225,000 | $15,175,000 | $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 - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 122,348 | 5,561 | 93% | $79 | $9,665,492 |
| Level 2: 5000 | 103,996 | 4,727 | 95% | $49 | $5,095,804 |
| Level 3: 2000 | 41,968 | 1,908 | 95% | $29 | $1,217,072 |
| Level 4: 4000 | 82,941 | 3,770 | 94% | $19 | $1,575,879 |
| Level 5: 1000 | 20,727 | 942 | 94% | $179 | $3,710,133 |
| Total Attendance: | 371,980 | 16,908 | 94% | - | $22,327,599 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|