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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| JT Compher |
LW |
30 | $12,000,000 | $12,000,000 | UFA | - | - | - | - | - | - | - |
| Radko Gudas |
D |
35 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Ryan McDonagh |
D |
36 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Palmieri |
C |
34 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - |
| Vladimir Tarasenko |
RW |
34 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Max Domi |
C |
30 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Wennberg |
C |
31 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Timothy Liljegren |
D |
26 | $3,200,000 | $3,200,000 | RFA | - | - | - | - | - | - | - |
| Jason Zucker |
LW |
33 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Miles Wood |
LW |
30 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
25 | $2,300,000 | $2,300,000 | RFA | - | - | - | - | - | - | - |
| Anton Forsberg |
G |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Tomas Nosek |
LW |
33 | $1,950,000 | UFA | - | - | - | - | - | - | - | - |
| Arvid Soderblom |
G |
26 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Mitchell Stephens |
C |
28 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Jonas Johansson |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Blankenburg |
D |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Mark Kastelic |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jonah Gadjovich |
LW |
27 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Kailer Yamamoto |
RW |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Cale Fleury |
D |
27 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Tony DeAngelo |
D |
30 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Bonus | $9,175,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $78,525,000 | $48,150,000 | $28,650,000 | $18,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jacob Perreault |
RW |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Kaedan Korczak |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Phillip Di Giuseppe |
LW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| TJ Tynan |
C |
33 | $975,000 | UFA | - | - | - | - | - | - | - | - |
| Ethan Samson |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Sam Colangelo |
RW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| AJ Greer |
LW |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Gemel Smith |
C |
31 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Abruzzese |
C |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Ondrej Becher |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Brad Lambert |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Chase Stillman |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Francesco Pinelli |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Roman Schmidt |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Tucker Robertson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| William Villeneuve |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Holl |
D |
33 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Riley Tufte |
LW |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Tristan Lennox |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Carter Gylander |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Derrick Pouliot |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Hunter Jones |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Roland McKeown |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Hofer |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,100,000 | $9,725,000 | $875,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 60 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Luke Richardson | 56 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 82,701 | 5,513 | 92% | $85 | $7,029,585 |
| Level 2: 5000 | 56,944 | 3,796 | 76% | $55 | $3,131,920 |
| Level 3: 2000 | 22,097 | 1,473 | 74% | $35 | $773,395 |
| Level 4: 4000 | 43,023 | 2,868 | 72% | $25 | $1,075,575 |
| Level 5: 1000 | 13,819 | 921 | 92% | $180 | $2,487,420 |
| Total Attendance: | 218,584 | 14,572 | 81% | - | $15,222,791 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|