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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Matthew Tkachuk |
LW RW |
28 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - |
| Nikita Kucherov |
RW |
32 | $8,500,000 * | $8,500,000 * | $8,500,000 * | $8,500,000 * | $8,500,000 * | UFA | - | - | - | - |
| Mark Scheifele |
C |
32 | $7,500,000 * | $7,500,000 * | $7,500,000 * | $7,500,000 * | UFA | - | - | - | - | - |
| Seth Jones |
D |
31 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - |
| Robert Thomas |
C RW |
26 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Ivan Provorov |
D |
28 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
| Valeri Nichushkin |
RW |
30 | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - |
| Tristan Jarry |
G |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
| Jake Gardiner |
D |
35 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Montour |
D |
31 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Sam Bennett |
C LW |
29 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Mason Marchment |
C LW |
30 | $2,600,000 | $2,600,000 | UFA | - | - | - | - | - | - | - |
| Jordan Greenway |
LW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Alexander Kerfoot |
C LW |
31 | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - | - |
| Jake Muzzin |
D |
36 | $2,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Juuso Valimaki |
D |
27 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Mattias Janmark |
C LW RW |
33 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Carl Grundstrom |
LW RW |
28 | $892,500 | UFA | - | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
33 | $825,000 | $825,000 | UFA | - | - | - | - | - | - | - |
| Mathieu Olivier |
LW RW |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Philipp Kurashev |
C LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $72,100,000 | $57,275,000 | $54,500,000 | $47,000,000 | $26,500,000 | $15,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Wyatt Kaiser |
D |
23 | $916,667 | $916,667 | RFA | - | - | - | - | - | - | - |
| Nils Aman |
C |
25 | $883,750 | RFA | - | - | - | - | - | - | - | - |
| Lassi Thomson |
D |
25 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Samuel Poulin |
LW RW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Ville Heinola |
D |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Oskar Back |
C |
25 | $853,833 | RFA | - | - | - | - | - | - | - | - |
| Brandon Coe |
RW |
24 | $850,833 | $850,833 | RFA | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
23 | $828,333 | $828,333 | RFA | - | - | - | - | - | - | - |
| Leevi Merilainen |
G |
23 | $820,000 | $820,000 | $820,000 | RFA | - | - | - | - | - | - |
| Nathan Legare |
RW |
24 | $789,167 | RFA | - | - | - | - | - | - | - | - |
| Connor Mackey |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Mackenzie MacEachern |
LW |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Zack MacEwen |
RW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Brandon Bussi |
G |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Denis Gurianov |
LW RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Fredrik Olofsson |
C LW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Gerald Mayhew |
C RW |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| MacKenzie Entwistle |
C RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Kiersted |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Max McCormick |
LW RW |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Reese Johnson |
C RW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Spencer Smallman |
RW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Will Butcher |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Wyatt Kalynuk |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Cam Morrison |
LW |
27 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,932,582 | $5,740,833 | $820,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Level 3: | 0 | 0 | 0% | $ | $0 |
| Level 4: | 0 | 0 | 0% | $ | $0 |
| Level 5: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|