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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid |
C |
28 | $12,500,000 | $12,500,000 | UFA | - | - | - | - | - | - | - |
| Adam Fox |
D |
27 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - |
| Andrei Vasilevskiy |
G |
31 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - |
| Leon Draisaitl |
C |
30 | $8,500,000 | UFA | - | - | - | - | - | - | - | - |
| Moritz Seider |
D |
24 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| Elias Pettersson |
C |
27 | $8,000,000 | RFA | - | - | - | - | - | - | - | - |
| Drake Batherson |
RW |
27 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Evgeni Malkin |
C |
39 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jamie Benn |
LW |
36 | $4,375,000 | UFA | - | - | - | - | - | - | - | - |
| K'Andre Miller |
D |
25 | $4,200,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Newhook |
C |
24 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - |
| Patrick Kane |
RW |
37 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Nils Hoglander |
LW |
25 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Carson Soucy |
D |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Schenn |
D |
36 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nicholas Robertson |
LW |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Zach Bogosian |
D |
35 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Stefan Noesen |
RW |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jonatan Berggren |
RW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Justus Annunen |
G |
25 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| TJ Brodie |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $850,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $95,675,000 | $56,500,000 | $31,500,000 | $26,500,000 | $17,500,000 | $8,000,000 | $8,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cooper Black |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Dennis Hildeby |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Elmer Soderblom |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Gleb Trikozov |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jordan Dumais |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Niko Huuhtanen |
RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Seamus Casey |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Aatu Jamsen |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Amadeus Lombardi |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Scott Morrow |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ty Gallagher |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ben King |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Emil Heineman |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Rousek |
RW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Oliver Kylington |
D |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Jack Rathbone |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Julien Gauthier |
RW |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Ronnie Attard |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Xavier Simoneau |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Fanti |
G |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bryce Brodzinski |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Drake Caggiula |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nikolas Brouillard |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Francis |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Timothy Gettinger |
C LW RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,100,000 | $8,575,000 | $3,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Joel Quenneville | 67 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 66,591 | 4,757 | 79% | $85 | $5,660,235 |
| Level 2: 5000 | 46,294 | 3,307 | 66% | $56 | $2,592,464 |
| Level 3: 2000 | 15,579 | 1,113 | 56% | $41 | $638,739 |
| Level 4: 4000 | 31,763 | 2,269 | 57% | $25 | $794,075 |
| Level 5: 1000 | 11,271 | 805 | 81% | $175 | $1,972,425 |
| Total Attendance: | 171,498 | 12,250 | 68% | - | $13,746,754 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|