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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sergei Bobrovsky |
G |
37 | $10,500,000 | UFA | - | - | - | - | - | - | - | - |
| Aleksander Barkov |
C |
30 | $10,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kirill Kaprizov |
LW RW |
28 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
| Aaron Ekblad |
D |
30 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Sam Reinhart |
C RW |
30 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| MacKenzie Weegar |
D |
32 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
| Owen Tippett |
LW RW |
27 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | UFA | - | - | - | - | - |
| Tyler Bertuzzi |
LW RW |
31 | $5,250,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Girard |
D |
27 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Spencer Knight |
G |
25 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
| Max Domi |
C LW |
31 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Schenn |
D |
36 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Sean Monahan |
C |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Ivan Barbashev |
C LW |
30 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Teddy Blueger |
C |
31 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Pierre Engvall |
LW RW |
29 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Jake Bean |
D |
27 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Oskar Sundqvist |
C RW |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| TJ Brodie |
D |
35 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brandt Clarke |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Kyle MacLean |
LW |
26 | $930,000 | $930,000 | $930,000 | $930,000 | UFA | - | - | - | - | - |
| Tomas Nosek |
C LW |
33 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,380,000 | $55,080,000 | $23,880,000 | $7,130,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Konsta Helenius |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Graeme Clarke |
RW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Nikita Tolopilo |
G |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Michael DiPietro |
G |
26 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Cole Schwindt |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Brown |
C |
28 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Nathan Staios |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Dryden Hunt |
LW RW |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Jack Matier |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Grigori Denisenko |
LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Serron Noel |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Valtteri Puustinen |
RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jaroslav Chmelar |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Cole Krygier |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Evan Vierling |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Henrik Rybinski |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $13,300,000 | $7,550,000 | $3,450,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Joel Quenneville | 62 | $3,600,000 | $3,600,000 | $3,600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,600,000 | $3,600,000 | $3,600,000 | $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 | 11,994 | 5,997 | 100% | $100 | $1,199,400 |
| Level 2: 5000 | 10,000 | 5,000 | 100% | $60 | $600,000 |
| Level 3: 2000 | 4,000 | 2,000 | 100% | $35 | $140,000 |
| Level 4: 4000 | 8,000 | 4,000 | 100% | $25 | $200,000 |
| Level 5: 1000 | 1,963 | 982 | 98% | $200 | $392,600 |
| Total Attendance: | 35,957 | 17,979 | 100% | - | $2,532,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|