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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Neal Pionk |
D |
30 | $7,000,000 * | $7,000,000 * | $7,000,000 * | $7,000,000 * | UFA | - | - | - | - | - |
| Kevin Hayes |
C LW RW |
33 | $7,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Ryan McDonagh |
D |
36 | $6,750,000 * | UFA | - | - | - | - | - | - | - | - |
| John Gibson |
G |
32 | $6,400,000 | $6,400,000 | UFA | - | - | - | - | - | - | - |
| Jake Guentzel |
LW RW |
31 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Claude Giroux |
C LW RW |
37 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Fiala |
LW RW |
29 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Schmaltz |
C LW RW |
29 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
| Andrew Copp |
C |
31 | $5,500,000 * | UFA | - | - | - | - | - | - | - | - |
| Blake Coleman |
C LW RW |
34 | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
33 | $4,750,000 * | $4,750,000 * | $4,750,000 * | $4,750,000 * | UFA | - | - | - | - | - |
| Seth Jarvis |
C RW |
23 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Scheifele |
C |
32 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
32 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Mathieu Olivier |
RW |
28 | $3,000,000 * | $3,000,000 * | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - |
| Charlie Lindgren |
G |
32 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Erik Brannstrom |
D |
26 | $1,000,000 * | $1,000,000 * | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - |
| Scott Perunovich |
D |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Seth Griffith |
LW RW |
32 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| T.J. Tynan |
C |
33 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $86,500,000 | $50,750,000 | $23,250,000 | $16,750,000 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dalibor Dvorsky |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Adam Scheel |
G |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Adam Wilsby |
D |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Cole Clayton |
D |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Jiri Patera |
G |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Jonathan Aspirot |
D |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Josh Maniscalco |
D |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Kevin Rooney |
C |
32 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Tobie Bisson |
D |
28 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $6,950,000 | $6,950,000 | $6,950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Reirden | 51 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 68,570 | 5,714 | 95% | $98 | $6,719,860 |
| Level 2: 5000 | 56,850 | 4,738 | 95% | $65 | $3,695,250 |
| Level 3: 2000 | 23,329 | 1,944 | 97% | $34 | $793,186 |
| Level 4: 4000 | 44,890 | 3,741 | 94% | $27 | $1,212,030 |
| Level 5: 1000 | 8,667 | 722 | 72% | $225 | $1,950,075 |
| Total Attendance: | 202,306 | 16,859 | 94% | - | $15,515,335 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|