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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid |
C |
29 | $12,500,000 | $14,000,000 | $14,000,000 | $14,000,000 | $14,000,000 | UFA | - | - | - | - |
| Darnell Nurse |
D |
31 | $8,750,000 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - | - |
| Leon Draisaitl |
C LW RW |
30 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - | - |
| Evan Bouchard |
D |
26 | $7,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - |
| Stuart Skinner |
G |
27 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Filip Hronek |
D |
28 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Joel Eriksson Ek |
C LW RW |
29 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
| Ryan Nugent-Hopkins |
C LW |
32 | $5,125,000 | $5,125,000 | $5,125,000 | $5,125,000 | UFA | - | - | - | - | - |
| Drake Batherson |
LW RW |
27 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Trent Frederic |
C LW RW |
28 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Ryan Johansen |
C |
33 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Boone Jenner |
C LW |
32 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Henrique |
C LW |
36 | $3,200,000 | $3,200,000 | UFA | - | - | - | - | - | - | - |
| Erik Haula |
C LW RW |
34 | $3,150,000 | $3,150,000 | UFA | - | - | - | - | - | - | - |
| Brett Kulak |
D |
32 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Viktor Arvidsson |
RW |
32 | $2,375,000 | $2,375,000 | UFA | - | - | - | - | - | - | - |
| Jake Walman |
D |
30 | $1,875,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Brown |
LW RW |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Zach Bogosian |
D |
35 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
29 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
| James Reimer |
G |
37 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,775,000 | $85,900,000 | $60,425,000 | $39,625,000 | $14,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mattias Janmark |
C LW |
33 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Joe Hicketts |
D |
29 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - |
| Sam Lafferty |
C LW RW |
31 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - |
| Dominik Shine |
RW |
32 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| Ryan Fanti |
G |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Dylan Wells |
G |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| James Hamblin |
C LW |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Noah Philp |
C |
27 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Curtis Lazar |
C LW RW |
31 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Joshua Brown |
D |
32 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Troy Stecher |
D |
31 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Andreas Athanasiou |
C LW RW |
31 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Cam Dineen |
D |
27 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Connor Ungar |
G |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Vincent Iorio |
D |
23 | $900,000 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - |
| Isaak Phillips |
D |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Roby Jarventie |
LW |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Philip Kemp |
D |
27 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Bryce McConnell-Barker |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Yevgeni Oksentyuk |
RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Filip Engaras |
C |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Max Wanner |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $21,800,000 | $21,850,000 | $15,950,000 | $8,300,000 | $1,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Kris Knoblauch | 46 | $1,200,000 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,200,000 | $1,200,000 | $1,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 31 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 177,594 | 5,729 | 95% | $100 | $17,759,400 |
| Level 2: 5000 | 146,130 | 4,714 | 94% | $60 | $8,767,800 |
| Level 3: 2000 | 60,041 | 1,937 | 97% | $35 | $2,101,435 |
| Level 4: 4000 | 118,443 | 3,821 | 96% | $25 | $2,961,075 |
| Level 5: 1000 | 29,681 | 957 | 96% | $200 | $5,936,200 |
| Total Attendance: | 531,889 | 17,158 | 95% | - | $38,709,767 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|