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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C |
30 | $11,900,000 | $11,900,000 | $11,900,000 | $11,900,000 | UFA | - | - | - | - | - |
| Artemi Panarin |
LW |
34 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - | - | - |
| Cale Makar |
D |
27 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - |
| Tim Stutzle |
LW |
23 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | $8,350,000 | UFA | - | - |
| Josh Morrissey |
D |
30 | $7,900,000 | $7,900,000 | $7,900,000 | UFA | - | - | - | - | - | - |
| Cole Caufield |
RW |
24 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | UFA | - | - |
| Mathew Barzal |
C |
28 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | $6,650,000 | UFA | - | - |
| Thomas Chabot |
D |
28 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Tyler Myers |
D |
35 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - |
| Jordan Eberle |
RW |
35 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Adam Henrique |
C |
35 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - |
| Jamie Oleksiak |
D |
33 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Montembeault |
G |
29 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Fabian Zetterlund |
LW |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Lyon |
G |
33 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Josh Anderson |
RW |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Alex Turcotte |
C |
24 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - | - | - |
| Marcus Foligno |
LW |
34 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Ty Emberson |
D |
25 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Jansen Harkins |
C |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $775,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,775,000 | $88,250,000 | $72,900,000 | $60,000,000 | $37,850,000 | $37,850,000 | $22,850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Anthony Richard |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Chris Terry |
C LW RW |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Martin Frk |
RW |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan Reaves |
RW |
38 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Rocco Grimaldi |
RW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Spencer Martin |
G |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Vinnie Hinostroza |
C |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Sgarbossa |
C |
33 | $975,000 | UFA | - | - | - | - | - | - | - | - |
| Kurtis MacDermid |
D |
31 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Angus Crookshank |
LW |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Bokondji Imama |
LW |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Louis Crevier |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Ville Heinola |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| David Reinbacher |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Dennis Cholowski |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| MacKenzie MacEachern |
LW |
31 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Patrick Brown |
C |
33 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Tobie Bisson |
D |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Zach Sawchenko |
G |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Cameron Hughes |
LW |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Dominik Shine |
RW |
32 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Max McCormick |
LW |
33 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Stanley |
D |
27 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Dylan McIlrath |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,300,000 | $11,550,000 | $1,650,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bob Hartley | 65 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 16 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 91,514 | 5,720 | 95% | $80 | $7,321,120 |
| Level 2: 5000 | 72,758 | 4,547 | 91% | $50 | $3,637,900 |
| Level 3: 2000 | 30,626 | 1,914 | 96% | $30 | $918,780 |
| Level 4: 4000 | 60,655 | 3,791 | 95% | $20 | $1,213,100 |
| Level 5: 1000 | 14,671 | 917 | 92% | $180 | $2,640,780 |
| Total Attendance: | 270,224 | 16,889 | 94% | - | $16,518,261 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|