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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Guenther |
RW |
22 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - |
| Noah Hanifin |
D |
28 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - |
| John Tavares |
C |
35 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Marco Rossi |
C |
24 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - |
| Anthony Mantha |
RW |
31 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - | - |
| Noah Dobson |
D |
25 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | UFA | - | - | - |
| Jared McCann |
LW |
29 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Nino Niederreiter |
RW |
33 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Stuart Skinner |
G |
27 | $4,800,000 | $4,800,000 | UFA | - | - | - | - | - | - | - |
| Kirby Dach |
C |
24 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - |
| Connor Zary |
C |
24 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | RFA | - | - | - | - | - |
| Spencer Knight |
G |
24 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Zadorov |
D |
30 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Kulak |
D |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Rasmussen |
C |
26 | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | UFA | - | - | - | - | - |
| Jeff Skinner |
LW |
33 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Viktor Arvidsson |
LW |
32 | $2,200,000 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - |
| Matt Nieto |
LW |
33 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Mayfield |
D |
33 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Simon Nemec |
D |
21 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Andreas Englund |
D |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Mark Jankowski |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $2,200,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $90,325,000 | $71,975,000 | $44,425,000 | $39,925,000 | $27,125,000 | $27,125,000 | $21,500,000 | $14,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jacob Bernard-Docker |
D |
25 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - | - |
| Wyatt McLeod |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| John Ludvig |
D |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Louis Domingue |
G |
33 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Jaycob Megna |
D |
33 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Jayson Megna |
C |
35 | $885,000 | $885,000 | UFA | - | - | - | - | - | - | - |
| Otto Stenberg |
C LW RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Vsevolod Komarov |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Hendrix Lapierre |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Dobes |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Cormier |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ozzy Wiesblatt |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Gignac |
LW |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Hunter Skinner |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Vincent Sevigny |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Jaret Anderson-Dolan |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Chris Wagner |
RW |
34 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Hudson Fasching |
RW |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jack Beck |
LW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Marc Johnstone |
RW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Dylan Gambrell |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Joseph LaBate |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Reese Johnson |
C |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,760,000 | $12,185,000 | $1,750,000 | $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 Sullivan | 56 | $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 | 77,828 | 5,559 | 93% | $85 | $6,615,380 |
| Level 2: 5000 | 62,704 | 4,479 | 90% | $50 | $3,135,200 |
| Level 3: 2000 | 26,397 | 1,886 | 94% | $33 | $871,101 |
| Level 4: 4000 | 52,002 | 3,714 | 93% | $20 | $1,040,040 |
| Level 5: 1000 | 13,202 | 943 | 94% | $180 | $2,376,360 |
| Total Attendance: | 232,133 | 16,581 | 92% | - | $14,739,984 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|