Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Juraj Slafkovsky |
LW |
22 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - |
| Timo Meier |
RW |
30 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
| Filip Gustavsson |
G |
28 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | UFA | - | - |
| Devon Toews |
D |
32 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - |
| Mason McTavish |
C |
23 | $7,000,000 | $7,000,000 | RFA | - | - | - | - | - | - | - |
| Owen Tippett |
RW |
27 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - |
| Jake Evans |
C |
30 | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | UFA | - | - | - |
| Kaiden Guhle |
D |
24 | $5,550,000 | $5,550,000 | RFA | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - |
| Josh Manson |
D |
35 | $4,300,000 | $4,300,000 | UFA | - | - | - | - | - | - | - |
| Jack McBain |
C |
26 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - |
| Cole Perfetti |
C |
24 | $4,250,000 | RFA | - | - | - | - | - | - | - | - |
| Ian Cole |
D |
37 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Hofer |
G |
26 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
| Rasmus Ristolainen |
D |
32 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Andrae |
D |
24 | $2,875,000 | $2,875,000 | RFA | - | - | - | - | - | - | - |
| Kent Johnson |
C |
24 | $1,800,000 | RFA | - | - | - | - | - | - | - | - |
| Arber Xhekaj |
D |
25 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
| Cutter Gauthier |
C LW RW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Brennan Othmann |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $1,400,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,950,000 | $74,575,000 | $54,850,000 | $54,850,000 | $47,350,000 | $43,100,000 | $23,600,000 | $9,000,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Bean |
D |
28 | $1,900,000 | $1,900,000 | UFA | - | - | - | - | - | - | - |
| Cole Koepke |
LW |
28 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Leonard |
RW |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Alex Barre-Boulet |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Carey Terrance |
C LW RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Eriks Mateiko |
C |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Kasper Halttunen |
C LW RW |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Koehn Ziemmer |
C LW RW |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Martin Misiak |
C LW RW |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Antonio Stranges |
C |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Dom DiVincentiis |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Dyllan Gill |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Kirill Kudryavtsev |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Liam Ohgren |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Maveric Lamoureux |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Aleksi Heimosalmi |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Alexis Gendron |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Christian Kyrou |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ethan Del Mastro |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Luca Del Bel Belluz |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Tuch |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Max McCue |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Kidney |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Donovan Sebrango |
D |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Liam O'Brien |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tye Felhaber |
LW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,225,000 | $13,775,000 | $5,625,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Babcock | 64 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
| 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: 6000 | 0 | 0 | 0% | $77 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $52 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $32 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $22 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $195 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|