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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Nugent-Hopkins |
C LW |
32 | $7,500,000 * | $7,500,000 * | $7,500,000 * | $7,500,000 * | $7,500,000 * | UFA | - | - | - | - |
| J.T. Miller |
C LW RW |
32 | $7,000,000 * | $7,000,000 * | $7,000,000 * | $7,000,000 * | $7,000,000 * | UFA | - | - | - | - |
| Jacob Markstrom |
G |
35 | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - | - |
| Sebastian Aho |
C LW |
28 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Suter |
D |
40 | $4,250,000 * | UFA | - | - | - | - | - | - | - | - |
| Victor Olofsson |
LW RW |
30 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Gustav Nyquist |
LW RW |
36 | $3,750,000 | UFA | - | - | - | - | - | - | - | - |
| Thomas Novak |
C |
28 | $2,825,000 | $2,825,000 | $2,825,000 | $2,825,000 | UFA | - | - | - | - | - |
| Matt Roy |
D |
30 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - |
| Tony DeAngelo |
D |
30 | $2,600,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Ilya Mikheyev |
LW RW |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Dylan DeMelo |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Trevor Moore |
LW RW |
30 | $1,875,000 * | $1,875,000 * | UFA | - | - | - | - | - | - | - |
| Morgan Geekie |
C RW |
27 | $1,400,000 | $1,400,000 | UFA | - | - | - | - | - | - | - |
| Blake Lizotte |
C |
28 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Schultz |
D |
35 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Dmitry Kulikov |
D |
35 | $1,150,000 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - |
| Marcus Pettersson |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Knies |
LW |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Eric Robinson |
LW |
30 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Mason Mctavish |
C LW |
22 | $894,167 | $894,167 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $43,219,167 | $29,725,000 | $21,225,000 | $17,250,000 | $2,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carter Savoie |
LW |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Dylan Holloway |
C LW |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| John Farinacci |
C |
24 | $910,000 | $910,000 | RFA | - | - | - | - | - | - | - |
| Antti Saarela |
C LW RW |
24 | $896,250 | $896,250 | RFA | - | - | - | - | - | - | - |
| Ryder Rolston |
C LW RW |
24 | $895,000 | $895,000 | $895,000 | RFA | - | - | - | - | - | - |
| Linus Karlsson |
C RW |
26 | $883,750 | RFA | - | - | - | - | - | - | - | - |
| Erik Portillo |
G |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Brett Berard |
LW |
23 | $867,500 | $867,500 | $867,500 | RFA | - | - | - | - | - | - |
| Brennan Othmann |
LW |
22 | $863,333 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| David Spacek |
D |
22 | $862,500 | $862,500 | $862,500 | RFA | - | - | - | - | - | - |
| Adam Sykora |
LW RW |
21 | $838,333 | $806,667 | $806,667 | $806,667 | RFA | - | - | - | - | - |
| Elliot Desnoyers |
LW |
23 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Ronan Seeley |
D |
23 | $810,000 | $810,000 | RFA | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Garrett Pilon |
C |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Xavier Ouellet |
D |
32 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Ben Jones |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Coghlan |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jeremy Davies |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| John Leonard |
LW RW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jonny Brodzinski |
C RW |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Gross |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Lucas Carlsson |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Otto Koivula |
C LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jet Greaves |
G |
24 | $758,333 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,684,999 | $11,086,250 | $4,295,000 | $806,667 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D.J. Smith | 47 | $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 - 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
|