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 | - |
Jake Evans |
C |
29 | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | $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 | - | - | - | - | - | - |
Kiefer Sherwood |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - |
Sean Walker |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | 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 | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - |
Jack McBain |
C |
25 | $1,800,000 | RFA | - | - | - | - | - | - | - | - |
Cutter Gauthier |
C LW RW |
21 | $950,000 | $950,000 | 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 | - | - | - | - | - | - | - | - |
Bonus | $12,200,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $90,195,125 | $59,600,000 | $48,400,000 | $38,600,000 | $33,600,000 | $26,100,000 | $26,100,000 | $14,600,000 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Arber Xhekaj |
D |
24 | $1,600,000 | $1,600,000 | RFA | - | - | - | - | - | - | - |
Ryan Suzuki |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
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 |
LW |
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 | - | - | - | - | - | - | - | - |
Donovan Sebrango |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Bryan Thomson |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $19,000,000 | $16,400,000 | $5,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | 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 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $75 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $50 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $30 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $20 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $190 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|