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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Hughes |
C |
24 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - |
| Kris Letang |
D |
38 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - | - | - |
| Jordan Kyrou |
C |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
| Ivan Provorov |
D |
29 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Jaden Schwartz |
C |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Oliver Bjorkstrand |
RW |
30 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - | - |
| Mats Zuccarello |
RW |
38 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
32 | $4,690,000 | $4,690,000 | $4,690,000 | $4,690,000 | UFA | - | - | - | - | - |
| Joel Farabee |
LW |
26 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Cole Sillinger |
C |
22 | $3,400,000 | $3,400,000 | RFA | - | - | - | - | - | - | - |
| Jordan Greenway |
LW |
29 | $3,325,000 | $3,325,000 | $3,325,000 | $3,325,000 | $3,325,000 | $3,325,000 | UFA | - | - | - |
| Karel Vejmelka |
G |
29 | $2,725,000 | UFA | - | - | - | - | - | - | - | - |
| Warren Foegele |
LW |
29 | $2,670,000 | UFA | - | - | - | - | - | - | - | - |
| Frank Vatrano |
RW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Martinook |
LW |
33 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Oliver Ekman-Larsson |
D |
34 | $2,300,000 | $2,300,000 | UFA | - | - | - | - | - | - | - |
| Olli Maatta |
D |
31 | $2,017,500 | UFA | - | - | - | - | - | - | - | - |
| Brian Dumoulin |
D |
34 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Morgan Barron |
C |
27 | $1,690,000 | $1,690,000 | $1,690,000 | UFA | - | - | - | - | - | - |
| Petr Mrazek |
G |
34 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Bobby McMann |
C |
29 | $812,500 | UFA | - | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Milo Roelens |
C |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $4,575,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $92,680,000 | $74,080,000 | $45,955,000 | $31,015,000 | $26,325,000 | $11,325,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brandon Bussi |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Colin White |
C |
29 | $1,650,000 | UFA | - | - | - | - | - | - | - | - |
| Keith Kinkaid |
G |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Max Sasson |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Ethan Samson |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Yaniv Perets |
G |
26 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Sam Gagner |
C |
36 | $925,000 | UFA | - | - | - | - | - | - | - | - |
| Henry Rybinski |
RW |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Dylan Roobroeck |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Gavin Hayes |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Elliot Desnoyers |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Judd Caulfield |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Liam Foudy |
C |
26 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Mikael Pyyhtia |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Zayde Wisdom |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Sillinger |
C |
28 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Benjamin Gleason |
D |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Bailey |
RW |
30 | $825,000 | UFA | - | - | - | - | - | - | - | - |
| Wilmer Skoog |
C LW RW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Alex Cohen |
C LW RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Austin Strand |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bear Hughes |
C LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Christopher Merisier-Ortiz |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Connor G Murphy |
G |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Bischoff |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Mac Hollowell |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Sebastian Vidmar |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $25,000,000 | $8,175,000 | $3,500,000 | $850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Don Cherry | 91 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 29 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 166,000 | 5,724 | 95% | $80 | $13,280,000 |
| Level 2: 5000 | 136,923 | 4,721 | 94% | $47 | $6,435,381 |
| Level 3: 2000 | 56,276 | 1,941 | 97% | $25 | $1,406,900 |
| Level 4: 4000 | 112,738 | 3,888 | 97% | $16 | $1,803,808 |
| Level 5: 1000 | 27,751 | 957 | 96% | $173 | $4,800,923 |
| Total Attendance: | 499,688 | 17,231 | 96% | - | $29,113,364 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|