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 |
30 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Brady Tkachuk |
C LW |
26 | $8,200,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Raymond |
LW RW |
23 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - | - |
| Justin Faulk |
D |
33 | $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 | - | - | - | - | - | - | - |
| Zach Hyman |
LW RW |
33 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Mitch Marner |
RW |
28 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Lowry |
C |
32 | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - |
| Josh Manson |
D |
34 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Myers |
D |
35 | $3,000,000 * | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - |
| Jordan Staal |
C |
37 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Jake Neighbours |
LW RW |
23 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Tyson Foerster |
LW RW |
23 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Jeremy Lauzon |
D |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - |
| Luke Hughes |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Simon Edvinsson |
D |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $92,150,000 | $72,000,000 | $20,000,000 | $10,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Conor Sheary |
LW |
33 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nicolas Hague |
D |
27 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA | - | - | - | - | - |
| Philip Tomasino |
C LW RW |
24 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Rafael Harvey-Pinard |
LW |
26 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Travis Dermott |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Leschyshyn |
C |
26 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
| Nick Abruzzese |
C |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Layton Ahac |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Suzuki |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Angus Crookshank |
RW |
28 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Hunter Jones |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Eemil Viro |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Luca Cagnoni |
D |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Ty Mueller |
C |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Domenic DiVincentiis |
G |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jackson Edward |
D |
21 | $750,000 | $750,000 | $750,000 | 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 |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matt Rempe |
C RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Strome |
LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,350,000 | $12,900,000 | $8,200,000 | $4,350,000 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 12,000 | 6,000 | 100% | $94 | $1,128,000 |
| Level 2: 5000 | 9,249 | 4,625 | 92% | $56 | $517,944 |
| Level 3: 2000 | 3,924 | 1,962 | 98% | $32 | $125,568 |
| Level 4: 4000 | 7,682 | 3,841 | 96% | $22 | $169,004 |
| Level 5: 1000 | 1,849 | 925 | 92% | $190 | $351,310 |
| Total Attendance: | 34,704 | 17,352 | 96% | - | $3,414,821 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|