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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Auston Matthews |
C |
28 | $13,000,000 | $13,000,000 | $13,000,000 | UFA | - | - | - | - | - | - |
| Moritz Seider |
D |
24 | $8,250,000 | $8,250,000 | $8,250,000 | RFA | - | - | - | - | - | - |
| Dylan Larkin |
C |
29 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - | - | - |
| Tomas Hertl |
C LW |
32 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Clayton Keller |
LW |
27 | $7,150,000 | $7,150,000 | $7,150,000 | $7,150,000 | UFA | - | - | - | - | - |
| Patrick Kane |
RW |
37 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Jared McCann |
C LW |
29 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - | - |
| Adam Larsson |
D |
33 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - |
| Victor Olofsson |
LW RW |
30 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
| Philip Broberg |
D |
24 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Eeli Tolvanen |
LW RW |
26 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - |
| Ian Cole |
D |
37 | $3,100,000 | UFA | - | - | - | - | - | - | - | - |
| Martin Jones |
G |
36 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Semyon Varlamov |
G |
37 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Sean Walker |
D |
31 | $2,650,000 | $2,650,000 | $2,650,000 | UFA | - | - | - | - | - | - |
| Anthony Mantha |
LW RW |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Drouin |
LW |
30 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Casey Mittelstadt |
C LW |
27 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Andreas Englund |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,150,000 | $70,800,000 | $39,400,000 | $15,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tyson Jost |
C LW |
27 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - |
| Max Jones |
LW |
28 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Connor Dewar |
C LW |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Brendan Smith |
D |
37 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Viktor Neuchev |
LW |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Dennis Gilbert |
D |
29 | $825,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Lopina |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Garin Bjorklund |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle Capobianco |
D |
28 | $762,500 | $762,500 | $762,500 | UFA | - | - | - | - | - | - |
| Nikita Prishchepov |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Niko Huuhtanen |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Walker Duehr |
RW |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,112,500 | $6,962,500 | $5,112,500 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jared Bednar | 48 | $3,000,000 | $3,000,000 | $3,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $3,000,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 30 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 171,673 | 5,722 | 95% | $95 | $16,308,935 |
| Level 2: 5000 | 140,831 | 4,694 | 94% | $65 | $9,154,015 |
| Level 3: 2000 | 57,977 | 1,933 | 97% | $38 | $2,203,126 |
| Level 4: 4000 | 114,565 | 3,819 | 95% | $22 | $2,520,430 |
| Level 5: 1000 | 29,061 | 969 | 97% | $180 | $5,230,980 |
| Total Attendance: | 514,107 | 17,137 | 95% | - | $37,153,570 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|