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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mitchell Marner |
RW |
28 | $10,400,000 | UFA | - | - | - | - | - | - | - | - |
| Rasmus Andersson |
D |
29 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - |
| Darnell Nurse |
D |
31 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - | - |
| Filip Forsberg |
LW |
31 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - | - |
| Martin Necas |
C |
27 | $5,800,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Raymond |
LW |
23 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | RFA | - | - | - | - | - |
| Anze Kopitar |
C |
38 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Sean Durzi |
D |
27 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA | - | - |
| Dawson Mercer |
C |
24 | $4,600,000 | $4,600,000 | $4,600,000 | RFA | - | - | - | - | - | - |
| Artturi Lehkonen |
LW |
30 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Colton Sissons |
C |
32 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - |
| Samuel Ersson |
G |
26 | $2,750,000 | $2,750,000 | RFA | - | - | - | - | - | - | - |
| Jean-Gabriel Pageau |
C |
33 | $2,650,000 | $2,650,000 | $2,650,000 | UFA | - | - | - | - | - | - |
| Brandon Tanev |
LW |
34 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| Matt Grzelcyk |
D |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Philip Tomasino |
C |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Jonathan Quick |
G |
40 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| Cam Dineen |
D |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Collin Graf |
RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Adam Wilsby |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Pickering |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,652,000 | $59,425,000 | $44,975,000 | $21,300,000 | $12,050,000 | $12,050,000 | $12,050,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Limoges |
LW |
28 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| John Leonard |
LW |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Kale Clague |
D |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Nikita Alexandrov |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Arturs Silovs |
G |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Dmitry Kuzmin |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Sam Poulin |
RW |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ivan Ivan |
C LW RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan C Johnson |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jackson Edward |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jaroslav Chmelar |
LW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Matyas Sapovaliv |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Paul Ludwinski |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Ethan Edwards |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Alex Jefferies |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ole Bjorgvik Holm |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Duran |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan O'Rourke |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Tyrel Bauer |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Santeri Hatakka |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Andreas Athanasiou |
C |
31 | $777,000 | $777,000 | $777,000 | UFA | - | - | - | - | - | - |
| Ty Young |
G |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Cameron Butler |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jere Innala |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Marcus Hogberg |
G |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Schmelzer |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,052,000 | $11,827,000 | $8,052,000 | $3,000,000 | $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 Richards | 59 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 30 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 87,152 | 2,905 | 48% | $140 | $12,201,280 |
| Level 2: 5000 | 71,741 | 2,391 | 48% | $90 | $6,456,690 |
| Level 3: 2000 | 24,372 | 812 | 41% | $65 | $1,584,180 |
| Level 4: 4000 | 52,027 | 1,734 | 43% | $42 | $2,185,134 |
| Level 5: 1000 | 14,568 | 486 | 49% | $300 | $4,370,400 |
| Total Attendance: | 249,860 | 8,329 | 46% | - | $28,137,570 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|