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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adam Fox |
D |
28 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Zach Werenski |
D |
28 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Seth Jones |
D |
31 | $9,000,000 | UFA | - | - | - | - | - | - | - | - |
| Mikhail Sergachev |
D |
27 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Dylan Cozens |
C RW |
25 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - | - |
| William Nylander |
C RW |
29 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Carter Verhaeghe |
C |
30 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | UFA | - | - | - | - | - |
| Adin Hill |
G |
29 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Teuvo Teravainen |
LW RW |
31 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| JJ Peterka |
RW |
24 | $3,900,000 | $3,900,000 | RFA | - | - | - | - | - | - | - |
| Frederick Gaudreau |
C LW RW |
32 | $3,550,000 | $3,550,000 | $3,550,000 | UFA | - | - | - | - | - | - |
| Jordan Martinook |
C LW RW |
33 | $3,550,000 | $3,550,000 | $3,550,000 | UFA | - | - | - | - | - | - |
| Nick Paul |
C LW |
31 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Nicolas Roy |
C |
29 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Joey Daccord |
G |
29 | $1,800,000 | UFA | - | - | - | - | - | - | - | - |
| Egor Zamula |
D |
26 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Bahl |
D |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW RW |
31 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Kaedan Korczak |
D |
25 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Cooley |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Bobby McMann |
LW RW |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,025,000 | $80,850,000 | $35,500,000 | $13,150,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bobby Brink |
RW |
24 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - |
| Nico Sturm |
C |
30 | $2,050,000 | UFA | - | - | - | - | - | - | - | - |
| Tanner Jeannot |
LW |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| John Beecher |
C |
25 | $1,975,000 | $1,975,000 | RFA | - | - | - | - | - | - | - |
| Mark Jankowski |
C |
31 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - |
| Alexander Holtz |
RW |
24 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Nikolai Knyzhov |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Akira Schmid |
G |
25 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Jan Jenik |
C |
25 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Maveric Lamoureux |
D |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Taylor Raddysh |
C RW |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
26 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - | - |
| Hunter McKown |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ryan Shea |
D |
28 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Engstrom |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Taylor Gauthier |
G |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Donovan Sebrango |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Philippe Daoust |
C |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Justus Annunen |
G |
25 | $837,000 | $837,000 | RFA | - | - | - | - | - | - | - |
| Artur Akhtyamov |
G |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Dylan Duke |
C |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Henry Thrun |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Matthew Kessel |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Tucker Robertson |
C |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| William Trudeau |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jorian Donovan |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Kirill Kudryavtsev |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| David Spacek |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Isaac Belliveau |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ole Julian Bjorgvik Holm |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Elliot Desnoyers |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Joe Vrbetic |
G |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $34,787,000 | $24,737,000 | $11,575,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Martin St.Louis | 50 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | - | - | - | - | - | - |
| COACHING TOTALS | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 12,000 | 6,000 | 100% | $100 | $1,200,000 |
| Level 2: 5000 | 10,000 | 5,000 | 100% | $60 | $600,000 |
| Level 3: 2000 | 3,951 | 1,976 | 99% | $35 | $138,285 |
| Level 4: 4000 | 8,000 | 4,000 | 100% | $25 | $200,000 |
| Level 5: 1000 | 2,000 | 1,000 | 100% | $200 | $400,000 |
| Total Attendance: | 35,951 | 17,976 | 100% | - | $2,538,285 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|