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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sebastian F Aho |
C |
28 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | $9,750,000 | UFA | - |
| Clayton Keller |
RW |
27 | $8,000,000 | RFA | - | - | - | - | - | - | - | - |
| Drew Doughty |
D |
36 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Tom Wilson |
RW |
32 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - |
| Mike Matheson |
D |
32 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Suzuki |
C |
26 | $6,500,000 | RFA | - | - | - | - | - | - | - | - |
| Neal Pionk |
D |
30 | $5,850,000 | UFA | - | - | - | - | - | - | - | - |
| Frederik Andersen |
G |
36 | $4,100,000 | $4,100,000 | UFA | - | - | - | - | - | - | - |
| Ben Chiarot |
D |
34 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
| Erik Haula |
LW |
35 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Laughton |
C |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Lorentz |
C |
30 | $2,875,000 | $2,875,000 | $2,875,000 | UFA | - | - | - | - | - | - |
| Nicholas Paul |
LW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Elvis Merzlikins |
G |
32 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
| Anthony Beauvillier |
LW |
28 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Poehling |
C |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Travis Hamonic |
D |
35 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Miles Wood |
LW |
30 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Walker |
LW |
32 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Simon Benoit |
D |
27 | $1,410,000 * | RFA | - | - | - | - | - | - | - | - |
| Matej Blumel |
RW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Guttman |
C |
27 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - | - |
| Bonus | $3,900,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $88,960,000 | $42,550,000 | $28,200,000 | $16,950,000 | $16,950,000 | $16,950,000 | $9,750,000 | $9,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jayden Struble |
D |
24 | $1,650,000 | $1,650,000 | $1,650,000 | RFA | - | - | - | - | - | - |
| Tyson Jost |
C |
28 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Brian Halonen |
C LW RW |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Kyle MacLean |
C |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
26 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Helge Grans |
D |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Nick DeSimone |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Cameron Hebig |
RW |
29 | $955,000 | $955,000 | UFA | - | - | - | - | - | - | - |
| Josh Bloom |
LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Justin Hryckowian |
C LW RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Pavel Cajan |
G |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Wyatt Bongiovanni |
C |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Beck |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Lian Bichsel |
D |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ryan Ufko |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jared Davidson |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Sean Farrell |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Colby Ambrosio |
C LW RW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Ethan Frisch |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Anders Bjork |
LW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Hughes |
G |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Keith Petruzzelli |
G |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Waltteri Ignatjew |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,680,000 | $11,980,000 | $4,525,000 | $1,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Martin St-Louis | 50 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $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: 6000 | 0 | 0 | 0% | $80 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $32 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $175 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|