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 | - | - | - | - | - | - |
| 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 | $101,020,000 | $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 |
29 | $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 |
24 | $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 |
22 | $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 |
22 | $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 - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 62,329 | 4,155 | 69% | $95 | $5,921,255 |
| Level 2: 5000 | 58,133 | 3,876 | 78% | $55 | $3,197,315 |
| Level 3: 2000 | 27,888 | 1,859 | 93% | $33 | $920,304 |
| Level 4: 4000 | 56,868 | 3,791 | 95% | $20 | $1,137,360 |
| Level 5: 1000 | 14,097 | 940 | 94% | $185 | $2,607,945 |
| Total Attendance: | 219,315 | 14,621 | 81% | - | $14,473,390 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|