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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quinn Hughes |
D |
26 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA | - | - | - |
| Mika Zibanejad |
C |
32 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
| Tage Thompson |
C LW RW |
28 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | UFA | - | - | - |
| Andrei Svechnikov |
RW |
25 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - | - |
| Matty Beniers |
C |
23 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | UFA | - |
| Alex Pietrangelo |
D |
35 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - | - |
| Casey Mittelstadt |
C |
27 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Jonathan Marchessault |
C LW RW |
35 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Brandon Hagel |
LW |
27 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Jonas Brodin |
D |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Dustin Wolf |
G |
24 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
| Vincent Trocheck |
C |
32 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Andrew Peeke |
D |
27 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Dylan DeMelo |
D |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Frank Vatrano |
RW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Noel Acciari |
C |
34 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Pyotr Kochetkov |
G |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Nick Seeler |
D |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Nic Dowd |
C |
35 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Wyatt Kaiser |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Glendening |
C |
36 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Tyler Tucker |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $5,475,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $97,908,000 | $81,258,000 | $57,908,000 | $43,908,000 | $38,908,000 | $31,158,000 | $7,283,000 | $7,283,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gustav Nyquist |
C LW RW |
36 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
| Nico Sturm |
C |
30 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
| Brett Leason |
RW |
26 | $1,150,000 | RFA | - | - | - | - | - | - | - | - |
| Vladislav Kolyachonok |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Poitras |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Zach Benson |
LW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jacob Moverare |
D |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Tolopilo |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Calle Odelius |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Rodwin Dionicio |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Dylan Peterson |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Parker Ford |
RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Hlavaj |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Rem Pitlick |
C |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Logan Brown |
C |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Tyler Brennan |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bogdan Trineyev |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Dominic Toninato |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| James Hamblin |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jamieson Rees |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Krys |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Kiersted |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Philip Kemp |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tyce Thompson |
RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,400,000 | $10,400,000 | $4,275,000 | $1,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd McLellan | 58 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 63,430 | 5,286 | 88% | $86 | $5,454,980 |
| Level 2: 5000 | 52,892 | 4,408 | 88% | $54 | $2,856,168 |
| Level 3: 2000 | 20,906 | 1,742 | 87% | $32 | $668,992 |
| Level 4: 4000 | 42,790 | 3,566 | 89% | $22 | $941,380 |
| Level 5: 1000 | 10,386 | 866 | 87% | $185 | $1,921,410 |
| Total Attendance: | 190,404 | 15,867 | 88% | - | $12,753,459 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|