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 | - | - | - | - | - | - | - | - |
| Arber Xhekaj |
D |
24 | $1,600,000 | $1,600,000 | 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 | $8,400,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $87,995,125 | $61,200,000 | $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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Bean |
D |
27 | $1,900,000 | $1,900,000 | $1,900,000 | UFA | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - |
| Olle Lycksell |
RW |
26 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Nikolas Matinpalo |
D |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Nils Aman |
C |
25 | $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 |
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 | - | - | - | - | - | - | - |
| Liam O'Brien |
C |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Tye Felhaber |
LW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Bryan Thomson |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,725,000 | $20,350,000 | $8,150,000 | $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 - 11 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 62,161 | 5,651 | 94% | $77 | $4,786,397 |
| Level 2: 5000 | 51,534 | 4,685 | 94% | $52 | $2,679,768 |
| Level 3: 2000 | 20,770 | 1,888 | 94% | $32 | $664,640 |
| Level 4: 4000 | 42,384 | 3,853 | 96% | $22 | $932,448 |
| Level 5: 1000 | 8,351 | 759 | 76% | $195 | $1,628,445 |
| Total Attendance: | 185,200 | 16,836 | 94% | - | $11,226,284 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|