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
Filip Gustavsson	G	27	$7,850,000	$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	31	$7,500,000	$7,500,000	$7,500,000	$7,500,000	$7,500,000	UFA	-	-	-	-
Owen Tippett	RW	26	$6,750,000	$6,750,000	$6,750,000	$6,750,000	$6,750,000	$6,750,000	$6,750,000	$6,750,000	UFA	-
John Klingberg	D	33	$6,500,000	$6,500,000	UFA	-	-	-	-	-	-	-
Brendan Gallagher	RW	33	$6,125,125	UFA	-	-	-	-	-	-	-	-
Chandler Stephenson	C	31	$5,500,000	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-
Josh Manson	D	34	$4,300,000	$4,300,000	$4,300,000	UFA	-	-	-	-	-	-
Cole Perfetti	C	23	$4,250,000	$4,250,000	RFA	-	-	-	-	-	-	-
Ian Cole	D	36	$4,000,000	UFA	-	-	-	-	-	-	-	-
Reilly Smith	RW	34	$3,750,000	UFA	-	-	-	-	-	-	-	-
Joel Hofer	G	25	$3,000,000	$3,000,000	RFA	-	-	-	-	-	-	-
Rasmus Ristolainen	D	31	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Warren Foegele	LW	29	$2,670,000	UFA	-	-	-	-	-	-	-	-
Jake Bean	D	27	$1,900,000	$1,900,000	$1,900,000	UFA	-	-	-	-	-	-
Jack McBain	C	25	$1,800,000	RFA	-	-	-	-	-	-	-	-
Juraj Slafkovsky	LW	21	$950,000	RFA	-	-	-	-	-	-	-	-
Kaiden Guhle	D	23	$950,000	RFA	-	-	-	-	-	-	-	-
Kent Johnson	C	23	$950,000	RFA	-	-	-	-	-	-	-	-
Mason McTavish	C	22	$950,000	RFA	-	-	-	-	-	-	-	-
Barclay Goodrow	RW	32	UFA	-	-	-	-	-	-	-	-	-
Brendan Smith	D	36	UFA	-	-	-	-	-	-	-	-	-
Dmitry Orlov	D	34	UFA	-	-	-	-	-	-	-	-	-
Kiefer Sherwood	LW	30	UFA	-	-	-	-	-	-	-	-	-
Sean Couturier	C	33	UFA	-	-	-	-	-	-	-	-	-
Bonus			$14,175,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$86,870,125	$50,550,000	$33,800,000	$22,100,000	$22,100,000	$14,600,000	$14,600,000	$14,600,000	$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
Jakub Vrana	LW	29	$3,250,000	UFA	-	-	-	-	-	-	-	-
Jacob Bernard-Docker	D	25	$2,200,000	$2,200,000	RFA	-	-	-	-	-	-	-
Arber Xhekaj	D	24	$1,600,000	$1,600,000	RFA	-	-	-	-	-	-	-
Alex Turcotte	C	24	$1,300,000	$1,300,000	RFA	-	-	-	-	-	-	-
Alexander Holtz	RW	23	$1,200,000	$1,200,000	RFA	-	-	-	-	-	-	-
Cole Koepke	LW	27	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-	-
Alex Barre-Boulet	C	28	$1,000,000	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-
Cutter Gauthier	C LW	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Egor Sokolov	LW	25	$950,000	RFA	-	-	-	-	-	-	-	-
Nikolas Matinpalo	D	27	$950,000	RFA	-	-	-	-	-	-	-	-
Ryan Suzuki	C	24	$950,000	RFA	-	-	-	-	-	-	-	-
Malcolm Subban	G	32	$900,000	UFA	-	-	-	-	-	-	-	-
Anton Johansson	D	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Dom DiVincentiis	G	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Dyllan Gill	D	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Kirill Kudryavtsev	D	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Liam Ohgren	LW	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Noah Warren	D	21	$875,000	$875,000	$875,000	RFA	-	-	-	-	-	-
Aleksi Heimosalmi	D	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Alexis Gendron	C LW RW	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Brennan Othmann	LW	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Christian Kyrou	D	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Ethan Del Mastro	D	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Luca Del Bel Belluz	C	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Luke Tuch	LW	23	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Max McCue	C	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Riley Kidney	C	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Tyson Hinds	D	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Emil Andrae	D	23	$875,000	RFA	-	-	-	-	-	-	-	-
Ronan Seeley	D	23	$875,000	RFA	-	-	-	-	-	-	-	-
Brian Pinho	RW	30	$850,000	UFA	-	-	-	-	-	-	-	-
Donovan Sebrango	D	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Shane Starrett	G	31	$800,000	UFA	-	-	-	-	-	-	-	-
Bryan Thomson	G	23	$775,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$35,325,000	$24,150,000	$6,250,000	$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
Mike Babcock	63	$0	$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	PCT	Ticket Price	Total
Level 1: 6000	0%	$75	$0
Level 2: 5000	0%	$50	$0
Level 3: 2000	0%	$30	$0
Level 4: 4000	0%	$20	$0
Level 5: 1000	0%	$190	$0
Total Attendance:	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income per Game	$0
Year to Date Revenue	$ 0
Estimated Revenue	$0
End Year Estimated Revenue	$0

Expense

Days Remaining	1
Pro Expenses Per Days	$0
Pro Year To Date Expenses	$0
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$86,870,125
Estimated Season Expenses	$86,870,125

Bank Account

Current Funds	$21,638,594
Projected Revenue +	$0
Projected Expenses -	$86,870,125
Projected Bank Account	$-65,231,531

Salary Cap

Salary Cap	$88,000,000
Total Payroll	$86,870,125
Remaining Cap Space	$1,129,875