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 |
30 | $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 | - | - | - | - | - | - | - | - |
| 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 | $57,650,000 | $27,250,000 | $10,250,000 | $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 | - | - | - | - | - | - |
| Niklas Kokko |
G |
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 | $16,550,000 | $12,350,000 | $5,200,000 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 10,951 | 5,476 | 91% | $100 | $1,095,100 |
| Level 2: 5000 | 9,529 | 4,765 | 95% | $60 | $571,740 |
| Level 3: 2000 | 3,969 | 1,985 | 99% | $35 | $138,915 |
| Level 4: 4000 | 7,917 | 3,959 | 99% | $25 | $197,925 |
| Level 5: 1000 | 1,774 | 887 | 89% | $200 | $354,800 |
| Total Attendance: | 34,140 | 17,070 | 95% | - | $3,514,135 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|