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 PayrollPlayers | 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 PayrollPlayers | 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 - 4 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 22,242 | 5,561 | 93% | $85 | $1,890,570 |
Level 2: 5000 | 18,537 | 4,634 | 93% | $50 | $926,850 |
Level 3: 2000 | 7,539 | 1,885 | 94% | $33 | $248,787 |
Level 4: 4000 | 15,011 | 3,753 | 94% | $20 | $300,220 |
Level 5: 1000 | 3,818 | 955 | 95% | $180 | $687,240 |
Total Attendance: | 67,147 | 16,787 | 93% | - | $4,256,351 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|