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 Aho |
C LW |
28 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Roman Josi |
D |
35 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
| Andrei Svechnikov |
LW RW |
25 | $7,500,000 | $7,500,000 | RFA | - | - | - | - | - | - | - |
| Morgan Geekie |
C |
27 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Trevor Zegras |
C LW |
24 | $5,500,000 | $5,500,000 | $5,500,000 | RFA | - | - | - | - | - | - |
| Alex Tuch |
LW RW |
29 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Jaccob Slavin |
D |
31 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Martin Necas |
C RW |
26 | $5,250,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Zadorov |
D |
30 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Travis Sanheim |
D |
29 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Dante Fabbro |
D |
27 | $4,250,000 * | $4,250,000 * | $4,250,000 * | $4,250,000 * | UFA | - | - | - | - | - |
| Jack Roslovic |
C RW |
28 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Eetu Luostarinen |
C |
27 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Pyotr Kochetkov |
G |
26 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Will Cuylle |
LW |
23 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Craig Smith |
RW |
36 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Jaycob Megna |
D |
33 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Jackson Blake |
C |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Ethan Del Mastro |
D |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Ty Young |
G |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,450,000 | $68,500,000 | $49,200,000 | $9,750,000 | $0 | $0 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Matias Maccelli |
LW |
25 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Nathan Walker |
C LW |
31 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Jamieson Rees |
C |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jack Peart |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Vasili Ponomarev |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Domenick Fensore |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Ryder Korczak |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Cade Webber |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Isaiah George |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Tuukka Tieksola |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| William Villeneuve |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Massimo Rizzo |
C |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Riley Duran |
C |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Sam Lipkin |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Kevin Wall |
RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Blake Murray |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Louis Domingue |
G |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $16,650,000 | $13,550,000 | $9,250,000 | $4,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Yeo | 47 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $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 | 8,144 | 4,072 | 68% | $120 | $977,280 |
| Level 2: 5000 | 7,907 | 3,954 | 79% | $70 | $553,490 |
| Level 3: 2000 | 2,630 | 1,315 | 66% | $45 | $118,350 |
| Level 4: 4000 | 4,936 | 2,468 | 62% | $35 | $172,760 |
| Level 5: 1000 | 1,413 | 707 | 71% | $220 | $310,860 |
| Total Attendance: | 25,030 | 12,515 | 70% | - | $3,177,783 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|