Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cale Makar |
D |
27 | $10,924,000 | $10,924,000 | $10,924,000 | UFA | - | - | - | - | - | - |
| Seth Jones |
D |
31 | $8,592,000 | $8,592,000 | $8,592,000 | UFA | - | - | - | - | - | - |
| John Tavares |
C |
35 | $7,958,000 | $7,958,000 | $7,958,000 | UFA | - | - | - | - | - | - |
| Nico Hischier |
C |
27 | $7,957,000 | $9,628,000 * | $9,628,000 * | $9,628,000 * | UFA | - | - | - | - | - |
| Charlie Lindgren |
G |
32 | $7,703,000 | $5,614,000 B | $5,614,000 | $5,614,000 | UFA | - | - | - | - | - |
| Alex DeBrincat |
LW RW |
28 | $6,350,000 | UFA | - | - | - | - | - | - | - | - |
| Jamie Benn |
C LW |
37 | $6,214,000 * | $5,593,000 * | UFA | - | - | - | - | - | - | - |
| Carter Verhaeghe |
C LW RW |
30 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Mackenzie Blackwood |
G |
29 | $5,400,000 | $4,860,000 | UFA | - | - | - | - | - | - | - |
| Alexis Lafreniere |
LW RW |
24 | $4,907,000 | $4,461,000 | $4,015,000 | RFA | - | - | - | - | - | - |
| Michael Amadio |
C RW |
30 | $4,461,000 | $4,461,000 | $4,461,000 | UFA | - | - | - | - | - | - |
| Alexandre Carrier |
D |
29 | $4,383,000 | $4,383,000 | UFA | - | - | - | - | - | - | - |
| Colton Sissons |
C LW RW |
32 | $3,605,000 * | $3,245,000 * | UFA | - | - | - | - | - | - | - |
| Zach Whitecloud |
D |
29 | $3,479,000 | $3,479,000 | UFA | - | - | - | - | - | - | - |
| Brett Pesce |
D |
31 | $3,375,000 * | $3,375,000 * | $3,375,000 * | UFA | - | - | - | - | - | - |
| Stefan Noesen |
LW RW |
33 | $3,110,000 | $3,110,000 | UFA | - | - | - | - | - | - | - |
| Teddy Blueger |
C LW RW |
31 | $2,046,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Samberg |
D |
27 | $1,780,000 | $1,780,000 | UFA | - | - | - | - | - | - | - |
| Matt Coronato |
RW |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Guenther |
RW |
23 | $894,167 | $8,159,000 | $8,159,000 | $8,159,000 | RFA | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $99,463,167 | $95,022,000 | $68,126,000 | $23,401,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trent Miner |
G |
25 | $1,939,000 | RFA | - | - | - | - | - | - | - | - |
| Vitek Vanecek |
G |
30 | $1,866,000 * | $1,866,000 * | $1,866,000 * | UFA | - | - | - | - | - | - |
| Cooper Black |
G |
25 | $1,345,000 | $1,345,000 | RFA | - | - | - | - | - | - | - |
| Zakhar Bardakov |
C LW |
25 | $1,126,000 | RFA | - | - | - | - | - | - | - | - |
| Trey Taylor |
D |
24 | $1,114,000 * | RFA | - | - | - | - | - | - | - | - |
| Abram Wiebe |
D |
22 | $1,108,000 * | RFA | - | - | - | - | - | - | - | - |
| Hunter St. Martin |
LW |
21 | $1,108,000 * | RFA | - | - | - | - | - | - | - | - |
| Marc-Andre Gaudet |
D |
22 | $1,102,000 * | RFA | - | - | - | - | - | - | - | - |
| Jani Nyman |
RW |
21 | $891,667 | $891,667 | RFA | - | - | - | - | - | - | - |
| Brennan Othmann |
LW |
23 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Nolan Allan |
D |
23 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Vincent Iorio |
D |
23 | $814,167 | $814,167 | $814,167 | RFA | - | - | - | - | - | - |
| Simon Lundmark |
D |
25 | $812,500 | $812,500 | $812,500 | RFA | - | - | - | - | - | - |
| Robert Mastrosimone |
LW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $15,689,667 | $8,192,667 | $4,267,667 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $99 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $61 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $38 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $199 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|