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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bo Horvat |
C |
30 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Jeremy Swayman |
G |
27 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - |
| Anthony Cirelli |
C |
28 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Kevin Fiala |
LW |
29 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Konecny |
RW |
28 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Adam Pelech |
D |
31 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - | - |
| Jake DeBrusk |
LW |
29 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Dylan Holloway |
LW |
24 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Eetu Luostarinen |
C |
27 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - |
| Marcus Pettersson |
D |
29 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Aliaksei Protas |
C |
24 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Bowen Byram |
D |
24 | $3,800,000 | RFA | - | - | - | - | - | - | - | - |
| Joseph Woll |
G |
27 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
| Jamie Drysdale |
D |
23 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - | - |
| Scott Laughton |
C |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Esa Lindell |
D |
31 | $2,900,000 | UFA | - | - | - | - | - | - | - | - |
| Drew O'Connor |
LW |
27 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Pavel Dorofeyev |
LW |
25 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Egor Zamula |
D |
25 | $1,700,000 | RFA | - | - | - | - | - | - | - | - |
| Raphael Lavoie |
RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Doan |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ryker Evans |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $2,275,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $87,775,000 | $55,900,000 | $36,000,000 | $17,500,000 | $17,500,000 | $17,500,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Albert Johansson |
D |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| William Lockwood |
RW |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Danila Klimovich |
RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jan Mysak |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Trent Miner |
G |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Arshdeep Bains |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Spencer Stastney |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Angus Booth |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Elias D Pettersson |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Samuel Honzek |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Samuel Savoie |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Carson Lambos |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Marcel Marcel |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Nikita Chibrikov |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ryan Winterton |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Samu Tuomaala |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Zack Ostapchuk |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Aku Raty |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Maxim Groshev |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Cole McWard |
D |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Bogdans Hodass |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Brad Hunt |
D |
37 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Parker Gahagen |
G |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tristen Nielsen |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,375,000 | $14,150,000 | $4,275,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Tippett | 64 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 18 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 100,971 | 5,610 | 93% | $85 | $8,582,535 |
| Level 2: 5000 | 63,401 | 3,522 | 70% | $60 | $3,804,060 |
| Level 3: 2000 | 24,168 | 1,343 | 67% | $40 | $966,720 |
| Level 4: 4000 | 37,779 | 2,099 | 52% | $35 | $1,322,265 |
| Level 5: 1000 | 17,159 | 953 | 95% | $180 | $3,088,620 |
| Total Attendance: | 243,478 | 13,527 | 75% | - | $18,652,410 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|