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 Eichel |
C |
29 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
| Bo Horvat |
C |
31 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Brady Tkachuk |
C LW |
26 | $8,200,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - |
| Lucas Raymond |
LW RW |
24 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - | - |
| Justin Faulk |
D |
34 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Connor Hellebuyck |
G |
32 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Shea Theodore |
D |
30 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - | - |
| Mitch Marner |
RW |
28 | $5,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - | - | - | - |
| Zach Hyman |
LW RW |
33 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Adam Lowry |
C |
33 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Josh Manson |
D |
34 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Myers |
D |
36 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Jordan Staal |
C |
37 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Rasmus Ristolainen |
D |
31 | $2,760,000 | UFA | - | - | - | - | - | - | - | - |
| Vincent Trocheck |
C |
32 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Neighbours |
LW RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Tyson Foerster |
LW RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Kent Johnson |
C LW RW |
23 | $1,800,000 | $1,800,000 | RFA | - | - | - | - | - | - | - |
| Eric Comrie |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Dakota Joshua |
C LW |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Simon Edvinsson |
D |
23 | $950,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,710,000 | $93,050,000 | $44,000,000 | $31,500,000 | $21,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Conor Sheary |
LW |
33 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Philip Tomasino |
C LW RW |
24 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Rafael Harvey-Pinard |
LW |
27 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Travis Dermott |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Leschyshyn |
C |
27 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Ryan Suzuki |
C |
24 | $950,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Luke Hughes |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Nick Abruzzese |
C |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Layton Ahac |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Angus Crookshank |
RW |
28 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
30 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Hunter Jones |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Eemil Viro |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Luca Cagnoni |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Ty Mueller |
C |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Domenic DiVincentiis |
G |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jackson Edward |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Matt Rempe |
C RW |
23 | $750,000 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - |
| Victor Mancini |
D |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Francesco Arcuri |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| James Malatesta |
C LW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Jesper Vikman |
G |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matthew Strome |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,000,000 | $13,650,000 | $8,000,000 | $2,050,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter DeBoer | 52 | $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 - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $94 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $56 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $32 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $22 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $190 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|