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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vladimir Tarasenko |
RW |
34 | $5,017,400 | UFA | - | - | - | - | - | - | - | - |
| Mats Zuccarello |
RW |
38 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Ben Chiarot |
D |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Murphy |
D |
32 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Mikael Backlund |
C |
36 | $4,500,000 * | $4,500,000 * | UFA | - | - | - | - | - | - | - |
| KAndre Miller |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Joey Daccord |
G |
29 | $3,600,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Lindgren |
D |
27 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Alex Newhook |
C LW |
24 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - | - |
| Kaapo Kakko |
RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Cole Sillinger |
C |
22 | $2,250,000 | $2,250,000 | RFA | - | - | - | - | - | - | - |
| Gage Goncalves |
C |
24 | $2,000,000 * | $2,000,000 * | RFA | - | - | - | - | - | - | - |
| Darren Raddysh |
D |
29 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Barron |
D |
24 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Morgan Barron |
C LW RW |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Holmstrom |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Sam Colangelo |
C |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Adam Edstrom |
C LW RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Jakub Dobes |
G |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $4,250,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $57,417,400 | $34,300,000 | $12,900,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rutger McGroarty |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Brad Lambert |
C RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ozzy Wiesblatt |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Tristan Luneau |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Arturs Silovs |
G |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Brendan Brisson |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Karl Henriksson |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Miko Matikka |
C |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Samuel Savoie |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Brayden Tracey |
C LW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Sergei Murashov |
G |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Hunter Skinner |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Brandon Scanlin |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jonathan Gruden |
LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Charles-Alexis Legault |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Parker Bell |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jake Wise |
C |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Tyler Tullio |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $15,150,000 | $9,200,000 | $5,850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rob Brind'Amour | 50 | $5,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,000,000 | $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 | 7,629 | 3,815 | 64% | $125 | $953,625 |
| Level 2: 5000 | 7,012 | 3,506 | 70% | $75 | $525,900 |
| Level 3: 2000 | 2,988 | 1,494 | 75% | $45 | $134,460 |
| Level 4: 4000 | 5,850 | 2,925 | 73% | $30 | $175,500 |
| Level 5: 1000 | 1,336 | 668 | 67% | $250 | $334,000 |
| Total Attendance: | 24,815 | 12,408 | 69% | - | $3,163,993 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|