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 | - | - | - | - | - | - | - | - |
| Tom Wilson |
RW |
31 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - |
| Mike Matheson |
D |
31 | $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 | - | - | - | - | - | - | - |
| Steven Lorentz |
C |
29 | $2,875,000 | $2,875,000 | $2,875,000 | UFA | - | - | - | - | - | - |
| Alexandar Georgiev |
G |
29 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Brock McGinn |
LW |
31 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
25 | $1,700,000 | $1,700,000 | RFA | - | - | - | - | - | - | - |
| Jayden Struble |
D |
24 | $1,650,000 | $1,650,000 | $1,650,000 | RFA | - | - | - | - | - | - |
| Nathan Walker |
LW |
31 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Rafael Harvey-Pinard |
LW |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Benoit |
D |
27 | $1,410,000 * | RFA | - | - | - | - | - | - | - | - |
| Tyson Jost |
C |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Adam Gaudette |
LW |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Matej Blumel |
RW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Coghlan |
D |
27 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Cole Guttman |
C |
26 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - | - |
| Samuel Fagemo |
LW |
25 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Bonus | $1,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $73,210,000 | $43,700,000 | $23,200,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brian Halonen |
C LW RW |
26 | $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 |
28 | $955,000 | $955,000 | UFA | - | - | - | - | - | - | - |
| Josh Bloom |
LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Justin Hryckowian |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Pavel Cajan |
G |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Wyatt Bongiovanni |
C |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Beck |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Ty Nelson |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Lian Bichsel |
D |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Matthew Maggio |
C LW RW |
23 | $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 | - | - | - | - | - | - | - | - |
| Lane Pederson |
C |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - |
| Luke Philp |
C |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Waltteri Ignatjew |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,380,000 | $10,830,000 | $3,750,000 | $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 - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 83,439 | 5,563 | 93% | $80 | $6,675,120 |
| Level 2: 5000 | 53,593 | 3,573 | 71% | $60 | $3,215,580 |
| Level 3: 2000 | 28,376 | 1,892 | 95% | $32 | $908,032 |
| Level 4: 4000 | 57,570 | 3,838 | 96% | $20 | $1,151,400 |
| Level 5: 1000 | 13,902 | 927 | 93% | $175 | $2,432,850 |
| Total Attendance: | 236,880 | 15,792 | 88% | - | $15,102,130 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|