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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dmitry Orlov |
D |
34 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Sean Couturier |
C |
33 | $7,200,000 | UFA | - | - | - | - | - | - | - | - |
| Sam Bennett |
C LW RW |
29 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Ryan Hartman |
C RW |
31 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Andre Burakovsky |
LW RW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Gustav Nyquist |
RW |
36 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan Johansen |
C |
33 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Niko Mikkola |
D |
29 | $2,850,000 | UFA | - | - | - | - | - | - | - | - |
| David Kampf |
C LW RW |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Jani Hakanpaa |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Tyson Barrie |
D |
34 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Julien Gauthier |
RW |
28 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Milan Lucic |
LW |
37 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Philipp Grubauer |
G |
34 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Kurtis MacDermid |
D |
31 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
| Connor Bedard |
C |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jiri Kulich |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Niklas Kokko |
G |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Brock Faber |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jack St. Ivany |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $58,550,000 | $28,150,000 | $11,150,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Liam OBrien |
C |
31 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| Kale Clague |
D |
27 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Calle Odelius |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Elias Salomonsson |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Shai Buium |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Francesco Pinelli |
C |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Josh Doan |
C RW |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| William Stromgren |
LW |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Matthew Robertson |
D |
24 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Erik Portillo |
G |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Landon Slaggert |
RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Topi Niemela |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Carter Savoie |
LW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Klim Kostin |
LW RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Ville Ottavainen |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Reese Johnson |
RW |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Nikita Grebyonkin |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Nils aman |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $15,650,000 | $11,450,000 | $4,300,000 | $850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jay Woodcroft | 48 | $2,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $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 | 156,339 | 5,790 | 97% | $100 | $15,633,900 |
| Level 2: 5000 | 129,622 | 4,801 | 96% | $60 | $7,777,320 |
| Level 3: 2000 | 51,699 | 1,915 | 96% | $35 | $1,809,465 |
| Level 4: 4000 | 104,622 | 3,875 | 97% | $25 | $2,615,550 |
| Level 5: 1000 | 25,891 | 959 | 96% | $200 | $5,178,200 |
| Total Attendance: | 468,173 | 17,340 | 96% | - | $35,379,518 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|