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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeff Skinner |
LW |
33 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Vladislav Gavrikov |
D |
30 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jean-Gabriel Pageau |
C |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Marcus Pettersson |
D |
29 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Clifton |
D |
30 | $3,750,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Holl |
D |
33 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Karel Vejmelka |
G |
29 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Mark Giordano |
D |
42 | $3,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Jason Dickinson |
C LW RW |
30 | $2,650,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Boyd |
C RW |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Noel Acciari |
C RW |
34 | $2,225,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Lilleberg |
D |
24 | $2,000,000 * | $2,000,000 * | $2,000,000 * | RFA | - | - | - | - | - | - |
| Evgenii Dadonov |
LW RW |
36 | $2,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Marco Scandella |
D |
35 | $2,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Zemgus Girgensons |
LW RW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Justin Danforth |
C LW RW |
32 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Blake Lizotte |
C |
28 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Lucas Condotta |
LW |
28 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Mike Reilly |
D |
32 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Nicolas Deslauriers |
LW RW |
34 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Phillip Di Giuseppe |
LW RW |
35 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Tanner Laczynski |
C LW RW |
28 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Ivan Fedotov |
G |
29 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Bonus | $1,875,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $61,825,000 | $3,950,000 | $2,750,000 | $0 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ilya Solovyov |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Alex Belzile |
C RW |
34 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan McIlrath |
D |
33 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Jeff Malott |
LW |
29 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Martin Frk |
C |
32 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Nieto |
LW RW |
33 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Ross Johnston |
LW |
31 | $875,000 | UFA | - | - | - | - | - | - | - | - |
| Henrik Tikkanen |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Frederic Brunet |
C D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Kyle Jackson |
C LW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ben McCartney |
LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Billy Constantinou |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Dino Kambeitz |
RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Montana Onyebuchi |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Santeri Hatakka |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $12,275,000 | $2,500,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 65 | $4,000,000 | $4,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 6,000 | 6,000 | 100% | $100 | $600,000 |
| Level 2: 5000 | 5,000 | 5,000 | 100% | $60 | $300,000 |
| Level 3: 2000 | 1,919 | 1,919 | 96% | $35 | $67,165 |
| Level 4: 4000 | 3,725 | 3,725 | 93% | $25 | $93,125 |
| Level 5: 1000 | 1,000 | 1,000 | 100% | $200 | $200,000 |
| Total Attendance: | 17,644 | 17,644 | 98% | - | $1,877,832 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|