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 |
32 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
32 | $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 | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - |
| T.J. Tynan |
C |
34 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Bonus | $2,450,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $91,350,000 | $53,650,000 | $26,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | - | - | - |
| Tobie Bisson |
D |
29 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $6,750,000 | $6,750,000 | $6,750,000 | $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 - 32 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 183,499 | 5,734 | 96% | $98 | $17,982,902 |
| Level 2: 5000 | 149,436 | 4,670 | 93% | $65 | $9,713,340 |
| Level 3: 2000 | 62,070 | 1,940 | 97% | $34 | $2,110,380 |
| Level 4: 4000 | 119,905 | 3,747 | 94% | $27 | $3,237,435 |
| Level 5: 1000 | 23,315 | 729 | 73% | $225 | $5,245,875 |
| Total Attendance: | 538,225 | 16,820 | 93% | - | $39,434,866 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|