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 | - | - | - | - | - | - | - | - |
Ben Chiarot |
D |
34 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
Jeff Petry |
D |
38 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
Martin Jones |
G |
35 | $2,950,000 | UFA | - | - | - | - | - | - | - | - |
Brock McGinn |
LW |
31 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
Nathan Walker |
LW |
31 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Rafael Harvey-Pinard |
LW |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Tyson Jost |
C |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Trey Fix-Wolansky |
RW |
26 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Adam Gaudette |
LW |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Dylan Coghlan |
D |
27 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Cole Guttman |
C |
26 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - | - |
Alexandar Georgiev |
G |
29 | UFA | - | - | - | - | - | - | - | - | - |
Jimmy Vesey |
LW |
32 | UFA | - | - | - | - | - | - | - | - | - |
Nick Bonino |
C |
37 | UFA | - | - | - | - | - | - | - | - | - |
Bonus | $3,060,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $66,635,000 | $31,275,000 | $17,825,000 | $16,950,000 | $16,950,000 | $16,950,000 | $9,750,000 | $9,750,000 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | 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 | - | - | - | - | - | - |
Simon Benoit |
D |
27 | $1,410,000 | RFA | - | - | - | - | - | - | - | - |
Helge Grans |
D |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Matej Blumel |
RW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - |
Samuel Fagemo |
LW |
25 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Lane Pederson |
C |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Colby Ambrosio |
C RW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Andrew Perrott |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Corey Schueneman |
D |
30 | UFA | - | - | - | - | - | - | - | - | - |
Dustin Tokarski |
G |
36 | UFA | - | - | - | - | - | - | - | - | - |
Dylan Gambrell |
C |
29 | UFA | - | - | - | - | - | - | - | - | - |
Joseph Blandisi |
C |
31 | UFA | - | - | - | - | - | - | - | - | - |
Kasimir Kaskisuo |
G |
32 | UFA | - | - | - | - | - | - | - | - | - |
Robert Bortuzzo |
D |
36 | UFA | - | - | - | - | - | - | - | - | - |
FARM TOTALS | $18,235,000 | $8,600,000 | $4,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | 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 GamesArena 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
|