Finances
Pro Team Cap
Finances - Pro Team Cap Hits
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Brady Tkachuk |
LW |
25 | $8,205,714 | $8,205,714 | $8,205,714 | $8,205,714 | RFA | ||||
| Josh Norris |
C |
26 | $7,950,000 | $7,950,000 | $7,950,000 | $7,950,000 | $7,950,000 | $7,950,000 | RFA | ||
| Jesper Bratt |
LW |
26 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | RFA | |||
| Jacob Markstrom |
G |
35 | $6,000,000 | $6,000,000 | UFA | ||||||
| Oliver Bjorkstrand |
RW |
30 | $5,400,000 | $5,400,000 | UFA | ||||||
| Adam Pelech |
D |
30 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | |||
| Ryan OReilly |
C |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | |||||
| Jordan Eberle |
RW |
34 | $5,000,000 | $5,000,000 | UFA | ||||||
| Jake McCabe |
D |
31 | $4,000,000 | UFA | |||||||
| Sam Bennett |
C |
28 | $4,425,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | ||
| Travis Sanheim |
D |
29 | $4,700,000 | $4,700,000 | UFA | ||||||
| Christopher Tanev |
D |
35 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | |||||
| Oliver Ekman-Larsson |
D |
33 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | |||||
| Andrei Kuzmenko |
LW |
29 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||||
| Jamie Benn |
LW |
35 | $4,750,000 | UFA | |||||||
| Ross Colton |
C |
28 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | |||||
| Daniel Vladar |
G |
27 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | |||||
| Brian Dumoulin |
D |
33 | $1,750,000 | UFA | |||||||
| Daniil Tarasov |
G |
25 | $1,050,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | ||||
| Joel Edmundson |
D |
31 | $1,100,000 | $1,100,000 | UFA | ||||||
| Marcus Johansson |
LW |
34 | $900,000 | UFA | |||||||
| Tyler Johnson |
C |
34 | $866,667 | UFA | |||||||
| Sonny Milano |
LW |
28 | $875,000 | UFA | |||||||
| PRO TOTALS | $91,347,381 | $80,230,714 | $58,030,714 | $35,405,714 | $26,200,000 | $14,450,000 | $0 | $0 | $0 | ||
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Brady Tkachuk |
LW |
25 | $10,500,000 | $10,500,000 | $8,500,000 | $7,000,000 | RFA |
- | - | - | - |
| Josh Norris |
C |
26 | $9,500,000 * | $9,500,000 * | $9,500,000 * | $8,750,000 * | $7,850,000 * | $7,000,000 * | RFA |
- | - |
| Jesper Bratt |
LW |
26 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | RFA |
- | - | - |
| Jacob Markstrom |
G |
35 | $6,000,000 | $6,000,000 | UFA |
- | - | - | - | - | - |
| Oliver Bjorkstrand |
RW |
30 | $5,900,000 | $6,000,000 | UFA |
- | - | - | - | - | - |
| Adam Pelech |
D |
30 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA |
- | - | - |
| Ryan OReilly |
C |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA |
- | - | - | - | - |
| Jordan Eberle |
RW |
34 | $5,000,000 | $5,000,000 | UFA |
- | - | - | - | - | - |
| Jake McCabe |
D |
31 | $5,000,000 | UFA |
- | - | - | - | - | - | - |
| Sam Bennett |
C |
28 | $5,000,000 | UFA |
- | - | - | - | - | - | - |
| Travis Sanheim |
D |
29 | $4,750,000 | $4,750,000 | UFA |
- | - | - | - | - | - |
| Christopher Tanev |
D |
35 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
- | - | - | - | - |
| Oliver Ekman-Larsson |
D |
33 | $3,520,000 | $2,310,000 | $2,310,000 | UFA |
- | - | - | - | - |
| Andrei Kuzmenko |
LW |
29 | $3,500,000 * | $3,500,000 * | $3,500,000 * | UFA |
- | - | - | - | - |
| Jamie Benn |
LW |
35 | $3,250,000 | UFA |
- | - | - | - | - | - | - |
| Ross Colton |
C |
28 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
- | - | - | - | - |
| Daniel Vladar |
G |
27 | $2,500,000 | $2,500,000 | $2,500,000 | UFA |
- | - | - | - | - |
| Brian Dumoulin |
D |
33 | $1,750,000 | UFA |
- | - | - | - | - | - | - |
| Daniil Tarasov |
G |
25 | $1,350,000 | RFA |
- | - | - | - | - | - | - |
| Joel Edmundson |
D |
31 | $1,100,000 | $1,100,000 | UFA |
- | - | - | - | - | - |
| Marcus Johansson |
LW |
34 | $900,000 | UFA |
- | - | - | - | - | - | - |
| Tyler Johnson |
C |
34 | $900,000 | UFA |
- | - | - | - | - | - | - |
| Sonny Milano |
LW |
28 | $875,000 | UFA |
- | - | - | - | - | - | - |
| Bonus | $2,785,714 | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,545,000 | $75,410,000 | $50,560,000 | $27,500,000 | $19,600,000 | $7,000,000 | $0 | $0 | $0 | ||
Farm Team Cap
Finances - Farm Team Cap Hits
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Denis Gurianov |
RW |
27 | $2,083,333 | $2,083,333 | UFA | ||||||
| Robert Hagg |
D |
30 | $1,250,000 | UFA | |||||||
| Brendan Lemieux |
LW |
29 | $1,000,000 | UFA | |||||||
| Walker Duehr |
RW |
27 | $1,000,000 | UFA | |||||||
| Chase Stillman |
RW |
22 | $975,000 | $975,000 | $975,000 | RFA | |||||
| Matthew Knies |
LW |
22 | $925,000 | $925,000 | $925,000 | RFA | |||||
| Alexander Alexeyev |
D |
25 | $925,000 | $925,000 | RFA | ||||||
| Jonny Tychonick |
D |
25 | $925,000 | RFA | |||||||
| Givani Smith |
RW |
27 | $900,000 | UFA | |||||||
| Oskar Pettersson |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | |||||
| Tyler Tucker |
D |
24 | $875,000 | $875,000 | RFA | ||||||
| Mitchell Stephens |
C |
28 | $850,000 | $850,000 | $850,000 | UFA | |||||
| Cole Guttman |
C |
26 | $850,000 | $850,000 | RFA | ||||||
| Simon Benoit |
D |
26 | $850,000 | $850,000 | RFA | ||||||
| Akil Thomas |
C |
25 | $825,000 | $825,000 | RFA | ||||||
| Marcel Marcel |
LW |
21 | $800,000 | $800,000 | $800,000 | RFA | |||||
| MacKenzie Entwistle |
RW |
25 | $800,000 | $800,000 | RFA | ||||||
| Reese Johnson |
C |
26 | $800,000 | RFA | |||||||
| Alexander Barabanov |
LW |
30 | $775,000 | $775,000 | UFA | ||||||
| Anthony Costantini |
D |
22 | $775,000 | RFA | |||||||
| Daniel Walcott |
LW |
30 | $775,000 | UFA | |||||||
| Hunter Jones |
G |
24 | RFA | ||||||||
| Jacob Murray |
D |
23 | $775,000 | RFA | |||||||
| Nolan Dillingham |
D |
22 | $775,000 | RFA | |||||||
| Dylan Wells |
G |
26 | $725,000 | $725,000 | UFA | ||||||
| FARM TOTALS | $22,108,333 | $13,133,333 | $4,425,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Denis Gurianov |
RW |
27 | $2,000,000 | $2,250,000 | UFA |
- | - | - | - | - | - |
| Robert Hagg |
D |
30 | $1,250,000 | UFA |
- | - | - | - | - | - | - |
| Brendan Lemieux |
LW |
29 | $1,000,000 | UFA |
- | - | - | - | - | - | - |
| Walker Duehr |
RW |
27 | $1,000,000 | UFA |
- | - | - | - | - | - | - |
| Chase Stillman |
RW |
22 | $975,000 | $975,000 | $975,000 | RFA |
- | - | - | - | - |
| Matthew Knies |
LW |
22 | $925,000 | $925,000 | $925,000 | RFA |
- | - | - | - | - |
| Alexander Alexeyev |
D |
25 | $925,000 | $950,000 | RFA |
- | - | - | - | - | - |
| Jonny Tychonick |
D |
25 | $925,000 | RFA |
- | - | - | - | - | - | - |
| Givani Smith |
RW |
27 | $900,000 | UFA |
- | - | - | - | - | - | - |
| Oskar Pettersson |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA |
- | - | - | - | - |
| Tyler Tucker |
D |
24 | $875,000 | $875,000 | RFA |
- | - | - | - | - | - |
| Mitchell Stephens |
C |
28 | $850,000 | $850,000 | $850,000 | UFA |
- | - | - | - | - |
| Cole Guttman |
C |
26 | $850,000 | $850,000 | RFA |
- | - | - | - | - | - |
| Simon Benoit |
D |
26 | $850,000 | $850,000 | RFA |
- | - | - | - | - | - |
| Akil Thomas |
C |
25 | $825,000 | $850,000 | RFA |
- | - | - | - | - | - |
| Marcel Marcel |
LW |
21 | $800,000 | $800,000 | $800,000 | RFA |
- | - | - | - | - |
| MacKenzie Entwistle |
RW |
25 | $800,000 | $800,000 | RFA |
- | - | - | - | - | - |
| Reese Johnson |
C |
26 | $800,000 | RFA |
- | - | - | - | - | - | - |
| Alexander Barabanov |
LW |
30 | $775,000 | $775,000 | UFA |
- | - | - | - | - | - |
| Anthony Costantini |
D |
22 | $775,000 | RFA |
- | - | - | - | - | - | - |
| Daniel Walcott |
LW |
30 | $775,000 | UFA |
- | - | - | - | - | - | - |
| Hunter Jones |
G |
24 | $775,000 | RFA |
- | - | - | - | - | - | - |
| Jacob Murray |
D |
23 | $775,000 | RFA |
- | - | - | - | - | - | - |
| Nolan Dillingham |
D |
22 | $775,000 | RFA |
- | - | - | - | - | - | - |
| Dylan Wells |
G |
26 | $725,000 | $725,000 | UFA |
- | - | - | - | - | - |
| FARM TOTALS | $22,800,000 | $13,350,000 | $4,425,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|
| Troy Mann | 53 | $1,000,000 | - | - | - | - | - | - | - | - |
| D.J. Smith | 45 | $3,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 18,000 | 6,000 | 100% | $150 | $2,700,000 |
| Level 2: 5000 | 15,000 | 5,000 | 100% | $100 | $1,500,000 |
| Level 3: 2000 | 6,000 | 2,000 | 100% | $75 | $450,000 |
| Level 4: 4000 | 12,000 | 4,000 | 100% | $50 | $600,000 |
| Level 5: 1000 | 3,000 | 1,000 | 100% | $300 | $900,000 |
| Total Attendance: | 54,000 | 18,000 | 100% | - | $6,150,000 |