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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Elias Pettersson |
C |
27 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - | - |
| Alex DeBrincat |
LW RW |
28 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - | - | - | - |
| Quinn Hughes |
D |
26 | $7,850,000 | $7,850,000 | UFA | - | - | - | - | - | - | - |
| J.T. Miller |
C LW RW |
32 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Ivan Provorov |
D |
28 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
| Brock Boeser |
RW |
28 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Thatcher Demko |
G |
30 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Conor Garland |
LW RW |
29 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Chris Tanev |
D |
36 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Casey DeSmith |
G |
34 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Zach Whitecloud |
D |
29 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Alexander Kerfoot |
C LW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Quinton Byfield |
C |
23 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Nils Hoglander |
LW RW |
25 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW RW |
30 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
28 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nic Dowd |
C RW |
35 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Macklin Celebrini |
C |
19 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Zac Jones |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Gaudette |
C |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,275,000 | $62,425,000 | $32,575,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brandon Tanev |
LW RW |
34 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Vasily Podkolzin |
RW |
24 | $1,750,000 | RFA | - | - | - | - | - | - | - | - |
| Jonah Gadjovich |
LW |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Lekkerimaki |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Lian Bichsel |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nikita Alexandrov |
C |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Parker Ford |
C RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Trent Miner |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Tristen Nielsen |
C |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Kole Lind |
RW |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| William Lockwood |
RW |
26 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Artyom Grushnikov |
D |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Ben Steeves |
LW |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Cole McWard |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Tanner Dickinson |
C |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Cooper Black |
G |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jalen Luypen |
C LW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
26 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Christoffer Sedoff |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Malone |
C |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Aidan McDonough |
LW |
26 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| James Hardie |
LW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Kai Uchacz |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Arshdeep Bains |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bear Hughes |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,400,000 | $10,350,000 | $4,450,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 66 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $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 | 11,547 | 5,774 | 96% | $100 | $1,154,700 |
| Level 2: 5000 | 9,694 | 4,847 | 97% | $60 | $581,640 |
| Level 3: 2000 | 3,714 | 1,857 | 93% | $35 | $129,990 |
| Level 4: 4000 | 7,541 | 3,771 | 94% | $25 | $188,525 |
| Level 5: 1000 | 1,932 | 966 | 97% | $200 | $386,400 |
| Total Attendance: | 34,428 | 17,214 | 96% | - | $3,637,470 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|