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 | - | - | - | - | - |
| Ryan McDonagh |
D |
36 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Pelech |
D |
31 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Guentzel |
LW RW |
31 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Claude Giroux |
C LW RW |
38 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Fiala |
LW RW |
29 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Schmaltz |
C LW RW |
30 | $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 | - | - | - | - | - | - | - |
| Mark Stone |
RW |
33 | $4,800,000 | $4,800,000 | UFA | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
33 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Seth Jarvis |
C RW |
24 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Scheifele |
C |
33 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Gustav Forsling |
D |
29 | $3,850,000 | $3,850,000 | $3,850,000 | $3,850,000 | UFA | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
33 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Mathieu Olivier |
RW |
29 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Jonathan Marchessault |
LW RW |
35 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Charlie Lindgren |
G |
32 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Ross Colton |
C LW |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $2,450,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,700,000 | $54,750,000 | $27,350,000 | $18,600,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Erik Brannstrom |
D |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| 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 | - | - | - | - | - | - |
| Seth Griffith |
LW RW |
33 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| T.J. Tynan |
C |
34 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Tobie Bisson |
D |
29 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $8,500,000 | $8,500,000 | $8,500,000 | $1,000,000 | $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 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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 11,959 | 5,980 | 100% | $98 | $1,171,982 |
| Level 2: 5000 | 10,000 | 5,000 | 100% | $65 | $650,000 |
| Level 3: 2000 | 4,000 | 2,000 | 100% | $34 | $136,000 |
| Level 4: 4000 | 8,000 | 4,000 | 100% | $27 | $216,000 |
| Level 5: 1000 | 1,677 | 839 | 84% | $225 | $377,325 |
| Total Attendance: | 35,636 | 17,818 | 99% | - | $2,551,307 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|