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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
LW |
34 | $11,500,000 | UFA | - | - | - | - | - | - | - | - |
| Erik Karlsson |
D |
35 | $11,000,000 | $11,000,000 | UFA | - | - | - | - | - | - | - |
| Chris Kreider |
LW |
34 | $6,200,000 | $6,200,000 | UFA | - | - | - | - | - | - | - |
| Brock Nelson |
C LW |
34 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Matt Roy |
D |
30 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| Oliver Bjorkstrand |
LW RW |
30 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Evander Kane |
LW |
34 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan Graves |
D |
30 | $4,200,000 * | $4,200,000 * | $4,200,000 * | $4,200,000 * | UFA | - | - | - | - | - |
| Pavel Dorofeyev |
LW RW |
25 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Vitek Vanecek |
G |
29 | $1,500,000 * | $1,500,000 * | $1,500,000 * | $1,500,000 * | UFA | - | - | - | - | - |
| Keegan Kolesar |
RW |
28 | $1,300,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Burroughs |
D |
30 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
| Calvin Pickard |
G |
33 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Ville Heinola |
D |
24 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Louis Crevier |
D |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Sam Carrick |
C RW |
33 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Paul Cotter |
C LW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Drake Caggiula |
LW RW |
31 | $775,000 * | UFA | - | - | - | - | - | - | - | - |
| Brett Berard |
LW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Michael Carcone |
LW |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $67,800,000 | $52,625,000 | $22,900,000 | $8,600,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gannon Laroque |
D |
22 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Isaiah Saville |
G |
25 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Benjamin Gleason |
D |
27 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Emil Bemstrom |
C |
26 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Brandon Coe |
RW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Stanislav Demin |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Alexander Pashin |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $5,800,000 | $5,050,000 | $3,500,000 | $3,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerald Gallant | 57 | $4,800,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 3,951 | 3,951 | 66% | $125 | $493,875 |
| Level 2: 5000 | 2,760 | 2,760 | 55% | $85 | $234,600 |
| Level 3: 2000 | 1,207 | 1,207 | 60% | $50 | $60,350 |
| Level 4: 4000 | 2,000 | 2,000 | 50% | $45 | $90,000 |
| Level 5: 1000 | 668 | 668 | 67% | $235 | $156,980 |
| Total Attendance: | 10,586 | 10,586 | 59% | - | $1,543,349 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|