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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Pastrnak |
RW |
29 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Reilly Smith |
LW RW |
34 | $6,000,000 * | $6,000,000 * | UFA | - | - | - | - | - | - | - |
| Joel Eriksson Ek |
C |
28 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - |
| Jaccob Slavin |
D |
31 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
| Darcy Kuemper |
G |
35 | $4,500,000 * | $4,500,000 * | $4,500,000 * | UFA | - | - | - | - | - | - |
| Mikael Backlund |
C |
36 | $4,250,000 * | UFA | - | - | - | - | - | - | - | - |
| Joel Farabee |
LW |
25 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Oscar Klefbom |
D |
32 | $3,900,000 * | $3,900,000 * | UFA | - | - | - | - | - | - | - |
| Jack Roslovic |
C RW |
28 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Martin Fehervary |
D |
26 | $1,675,000 | $1,675,000 | $1,675,000 | UFA | - | - | - | - | - | - |
| Brian Dumoulin |
D |
34 | $1,500,000 * | UFA | - | - | - | - | - | - | - | - |
| Michael McLeod |
C |
27 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Cooley |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Cole Perfetti |
C LW |
23 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Dawson Mercer |
C RW |
24 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Janis Moser |
D |
25 | $886,667 | RFA | - | - | - | - | - | - | - | - |
| Moritz Seider |
D |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Noah Cates |
LW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Neighbours |
LW |
23 | $835,833 | $835,833 | RFA | - | - | - | - | - | - | - |
| Will Cuylle |
LW |
23 | $828,333 | $828,333 | RFA | - | - | - | - | - | - | - |
| Carson Soucy |
D |
31 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Joseph Woll |
G |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $35,439,166 | $23,875,000 | $10,000,000 | $5,500,000 | $5,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Zadina |
LW RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Drew Commesso |
G |
23 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Drew Helleson |
D |
24 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Jonatan Berggren |
LW RW |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Layton Ahac |
D |
24 | $897,500 | RFA | - | - | - | - | - | - | - | - |
| Mavrik Bourque |
C |
23 | $894,167 | $894,167 | RFA | - | - | - | - | - | - | - |
| Jacob Perreault |
RW |
23 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Blake McLaughlin |
C LW |
25 | $883,750 | RFA | - | - | - | - | - | - | - | - |
| Jayden Grubbe |
C |
22 | $867,500 | $867,500 | $867,500 | RFA | - | - | - | - | - | - |
| Brayden Tracey |
C LW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Michael Milne |
LW |
23 | $861,667 | $861,667 | RFA | - | - | - | - | - | - | - |
| William Trudeau |
D |
23 | $856,667 | $856,667 | RFA | - | - | - | - | - | - | - |
| Akira Schmid |
G |
25 | $850,833 | RFA | - | - | - | - | - | - | - | - |
| Juuso Parssinen |
C LW |
24 | $850,833 | RFA | - | - | - | - | - | - | - | - |
| Helge Grans |
D |
23 | $847,500 | $847,500 | RFA | - | - | - | - | - | - | - |
| Joshua Roy |
C LW RW |
22 | $835,000 | $835,000 | $835,000 | RFA | - | - | - | - | - | - |
| Andreas Englund |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Corey Schueneman |
D |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Olivier Rodrigue |
G |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Gemel Smith |
C LW RW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Gustav Lindstrom |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Brown |
C LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Amadio |
C LW RW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Sampo Ranta |
LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Madden |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Davidson |
D |
34 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,652,917 | $9,337,501 | $2,627,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Tippett | 63 | $3,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Level 3: | 0 | 0 | 0% | $ | $0 |
| Level 4: | 0 | 0 | 0% | $ | $0 |
| Level 5: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|