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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Point |
C RW |
29 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - |
| Andrei Vasilevskiy |
G |
31 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Nikita Kucherov |
RW |
32 | $9,000,000 | UFA | - | - | - | - | - | - | - | - |
| Victor Hedman |
D |
35 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Evgeni Malkin |
C |
39 | $7,250,000 | UFA | - | - | - | - | - | - | - | - |
| Jared Spurgeon |
D |
36 | $7,100,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Montour |
D |
31 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| Erik Cernak |
D |
28 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan Suter |
D |
40 | $5,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Brandon Saad |
LW RW |
33 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Dawson Mercer |
C |
24 | $3,975,000 | $3,975,000 | $3,975,000 | RFA | - | - | - | - | - | - |
| Artturi Lehkonen |
LW RW |
30 | $3,550,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Anderson |
RW |
31 | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - | - |
| Alex Killorn |
LW RW |
36 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jack Quinn |
RW |
24 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Corey Perry |
LW RW |
40 | $2,300,000 * | $2,300,000 * | UFA | - | - | - | - | - | - | - |
| Jack McBain |
C |
25 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Philipp Kurashev |
C LW RW |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Juraj Slafkovsky |
LW RW |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Kaiden Guhle |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Lane Hutson |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Arvid Soderblom |
G |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,575,000 | $47,375,000 | $28,625,000 | $9,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Drew Helleson |
D |
24 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | - | - | - | - | - |
| Brandon Duhaime |
LW RW |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jett Woo |
D |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Reid Schaefer |
LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Seamus Casey |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Riley Kidney |
C LW RW |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Liam Foudy |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Peterson |
C |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Nolan Foote |
LW |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Cole Koepke |
C LW RW |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Jefferies |
C |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Maxwell Crozier |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Sandis Vilmanis |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jacob Perreault |
C RW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Jared Davidson |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Joshua Roy |
C LW RW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Magnus Chrona |
G |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matvei Petrov |
LW RW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Topias Vilen |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Arber Xhekaj |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Guttman |
C |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Walker |
C |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,925,000 | $16,100,000 | $6,150,000 | $2,850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 41 | $4,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,500,000 | $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 | 12,000 | 6,000 | 100% | $100 | $1,200,000 |
| Level 2: 5000 | 9,000 | 4,500 | 90% | $60 | $540,000 |
| Level 3: 2000 | 3,926 | 1,963 | 98% | $35 | $137,410 |
| Level 4: 4000 | 7,909 | 3,955 | 99% | $25 | $197,725 |
| Level 5: 1000 | 1,979 | 990 | 99% | $200 | $395,800 |
| Total Attendance: | 34,814 | 17,407 | 97% | - | $3,681,693 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|