Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| KAndre Miller |
D |
26 | $11,311,000 * | $10,282,000 * | $9,254,000 * | UFA | - | - | - | - | - | - |
| Anze Kopitar |
C |
39 | $8,919,000 | $7,297,000 | UFA | - | - | - | - | - | - | - |
| Mathew Dumba |
D |
32 | $6,287,000 | $5,716,000 | $5,144,000 | UFA | - | - | - | - | - | - |
| Ville Husso |
G |
32 | $4,383,000 | $4,383,000 | UFA | - | - | - | - | - | - | - |
| Pontus Holmberg |
C |
28 | $3,770,000 | $3,770,000 | $3,770,000 | UFA | - | - | - | - | - | - |
| Trevor Zegras |
C LW |
25 | $3,649,000 | $6,420,000 | $5,837,000 | $5,254,000 | RFA | - | - | - | - | - |
| Brandon Tanev |
LW RW |
34 | $3,366,000 | $3,366,000 | UFA | - | - | - | - | - | - | - |
| Mattias Samuelsson |
D |
26 | $3,228,000 | $9,139,000 * | $9,139,000 * | $9,139,000 * | UFA | - | - | - | - | - |
| Kaedan Korczak |
D |
25 | $3,097,000 * | $2,815,000 * | $2,533,000 * | RFA | - | - | - | - | - | - |
| Kevin Labanc |
LW RW |
30 | $2,797,000 | $2,797,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Quick |
G |
40 | $2,643,000 | UFA | - | - | - | - | - | - | - | - |
| Dennis Gilbert |
D |
29 | $2,603,000 | $2,603,000 | UFA | - | - | - | - | - | - | - |
| Jon Merrill |
D |
35 | $2,022,000 | UFA | - | - | - | - | - | - | - | - |
| Ivan Fedotov |
G |
29 | $1,931,000 | UFA | - | - | - | - | - | - | - | - |
| Cayden Primeau |
G |
27 | $1,798,000 | UFA | - | - | - | - | - | - | - | - |
| Zach Aston-Reese |
C LW RW |
33 | $1,759,000 | UFA | - | - | - | - | - | - | - | - |
| Artyom Levshunov |
D |
20 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Matthew Wood |
C RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Rutger McGroarty |
LW RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Oliver Moore |
C LW |
21 | $941,667 | $941,667 | $941,667 | RFA | - | - | - | - | - | - |
| Pavel Mintyukov |
D |
22 | $918,333 | RFA | - | - | - | - | - | - | - | - |
| Jackson Blake |
RW |
24 | $905,833 | $905,833 | RFA | - | - | - | - | - | - | - |
| Jan Jenik |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $8,910,000 | $1,684,200 | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $78,888,833 | $64,994,700 | $38,518,667 | $14,393,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jimmy Vesey |
LW RW |
33 | $1,588,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Nieto |
LW RW |
33 | $1,447,000 | UFA | - | - | - | - | - | - | - | - |
| Cam Lund |
C |
23 | $941,667 | $941,667 | RFA | - | - | - | - | - | - | - |
| Jonathan Lekkerimäki |
RW |
22 | $918,333 | $918,333 | RFA | - | - | - | - | - | - | - |
| Blake Biondi |
C |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Hunter Jones |
G |
26 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Sam Colangelo |
LW RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $7,220,000 | $4,185,000 | $1,550,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $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 | 6,774 | 3,387 | 56% | $150 | $1,016,100 |
| Level 2: 5000 | 5,196 | 2,598 | 52% | $100 | $519,600 |
| Level 3: 3000 | 1,708 | 854 | 28% | $80 | $136,640 |
| Level 4: 5000 | 2,780 | 1,390 | 28% | $60 | $166,800 |
| Level 5: 1000 | 1,296 | 648 | 65% | $250 | $324,000 |
| Total Attendance: | 17,754 | 8,877 | 44% | - | $3,223,078 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|