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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Drew Doughty |
D |
36 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | - | - | - | - | - | - |
| Jordan Kyrou |
C RW |
27 | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | UFA | - | - | - | - | - |
| Jaden Schwartz |
LW |
33 | $7,500,000 * | $7,500,000 * | $7,500,000 * | $7,500,000 * | UFA | - | - | - | - | - |
| Filip Chytil |
C LW RW |
26 | $4,250,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Nedeljkovic |
G |
29 | $4,000,000 * | $4,000,000 * | $4,000,000 * | $4,000,000 * | UFA | - | - | - | - | - |
| Marc-Edouard Vlasic |
D |
38 | $4,000,000 * | $4,000,000 * | UFA | - | - | - | - | - | - | - |
| Cody Ceci |
D |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| James van Riemsdyk |
LW RW |
36 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Scott Mayfield |
D |
33 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Yakov Trenin |
C LW |
28 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Ilya Lyubushkin |
D |
31 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Connor Ingram |
G |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Cayden Primeau |
G |
26 | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - | - | - |
| Yegor Afanasyev |
RW |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Ivan Miroshnichenko |
LW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Joakim Kemell |
RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Logan Mailloux |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Isak Rosen |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Felix Unger Sorum |
C |
20 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Ty Smilanic |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Mike Benning |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Ryder Rolston |
C LW RW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Juuso Parssinen |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $68,600,000 | $62,650,000 | $35,400,000 | $21,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cal Petersen |
G |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nico Daws |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Spencer Stastney |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Artyom Levshunov |
D |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Leo Loof |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Angus Booth |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Ethan Haider |
G |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Hunter McDonald |
D |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Hardy Haman Aktell |
D |
27 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $10,850,000 | $6,850,000 | $3,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lindy Ruff | 60 | $2,600,000 | $2,600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,600,000 | $2,600,000 | $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 | 12,000 | 6,000 | 100% | $100 | $1,200,000 |
| Level 2: 5000 | 9,881 | 4,941 | 99% | $60 | $592,860 |
| Level 3: 2000 | 3,713 | 1,857 | 93% | $35 | $129,955 |
| Level 4: 4000 | 7,567 | 3,784 | 95% | $25 | $189,175 |
| Level 5: 1000 | 1,904 | 952 | 95% | $200 | $380,800 |
| Total Attendance: | 35,065 | 17,533 | 97% | - | $3,714,257 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|