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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Teuvo Teravainen |
LW |
31 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | - | - | - |
| Jacob Markstrom |
G |
35 | $6,500,000 * | $6,500,000 * | $6,500,000 * | UFA | - | - | - | - | - | - |
| Matt Roy |
D |
30 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - |
| Christian Dvorak |
C |
29 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - |
| Maxim Tsyplakov |
RW |
27 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - |
| Darcy Kuemper |
G |
35 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Artem Zub |
D |
30 | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - | - |
| Ryan Donato |
C |
29 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Jalen Chatfield |
D |
29 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | - | - | - | - | - |
| Rasmus Sandin |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Will Cuylle |
LW |
23 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | - | - | - | - | - | - |
| Alexandre Carrier |
D |
29 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Blake Lizotte |
C |
28 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Erik Johnson |
D |
37 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Eyssimont |
C |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Alexey Toropchenko |
RW |
26 | $2,150,000 | RFA | - | - | - | - | - | - | - | - |
| Mitchell Chaffee |
RW |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Parker Kelly |
LW |
26 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Alexander Alexeyev |
D |
26 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
| Georgi Romanov |
G |
26 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Simon Holmstrom |
RW |
24 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Jackson Blake |
RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Macklin Celebrini |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Connor Bedard |
C |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $23,170,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $104,270,000 | $70,725,000 | $55,850,000 | $34,200,000 | $25,750,000 | $25,750,000 | $11,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vitek Vanecek |
G |
30 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Sebastian D Aho |
D |
29 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - | - |
| Adam Erne |
LW |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Oliver Wahlstrom |
RW |
25 | $2,145,000 | $2,145,000 | RFA | - | - | - | - | - | - | - |
| Ryan Lomberg |
LW |
31 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Klim Kostin |
C |
26 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
| Ben Meyers |
C |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Pierrick Dube |
RW |
25 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| David Jiricek |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Kevin Korchinski |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Mason Morelli |
LW |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Pezzetta |
LW |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Stillman |
D |
27 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Jesse Pulkkinen |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Ivan Miroshnichenko |
LW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Samuel Lipkin |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Simon Robertsson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ville Koivunen |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ville Ottavainen |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Brandon Scanlin |
D |
26 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Madden |
C |
26 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Mast |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Talyn Boyko |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jeff Malott |
LW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Luff |
RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $32,895,000 | $21,020,000 | $6,375,000 | $5,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter Laviolette | 61 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 112,121 | 4,153 | 69% | $95 | $10,651,495 |
| Level 2: 5000 | 104,018 | 3,853 | 77% | $55 | $5,720,990 |
| Level 3: 2000 | 50,908 | 1,885 | 94% | $33 | $1,679,964 |
| Level 4: 4000 | 102,274 | 3,788 | 95% | $20 | $2,045,480 |
| Level 5: 1000 | 25,395 | 941 | 94% | $185 | $4,698,075 |
| Total Attendance: | 394,716 | 14,619 | 81% | - | $26,035,807 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|