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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tavares |
C |
35 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - |
| Nazem Kadri |
C LW |
35 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Toffoli |
RW |
33 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Phillip Danault |
C |
32 | $6,000,000 * | $6,000,000 * | $6,000,000 * | $6,000,000 * | UFA | - | - | - | - | - |
| William Karlsson |
C |
32 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Alexander Wennberg |
C LW RW |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Ryan OReilly |
C |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Dan Vladar |
G |
28 | $4,000,000 * | $4,000,000 * | $4,000,000 * | $4,000,000 * | UFA | - | - | - | - | - |
| Tommy Novak |
C |
28 | $3,500,000 * | $3,500,000 * | $3,500,000 * | $3,500,000 * | UFA | - | - | - | - | - |
| Joel Edmundson |
D |
32 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Vincent Desharnais |
D |
29 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Derek Forbort |
D |
33 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Matt Grzelcyk |
D |
31 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Frederik Andersen |
G |
36 | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - | - |
| Marcus Johansson |
C LW |
35 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Andrew Peeke |
D |
27 | $2,400,000 | UFA | - | - | - | - | - | - | - | - |
| Carson Soucy |
D |
31 | $2,000,000 * | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - |
| Connor Zary |
C |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Matt Coronato |
LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $80,600,000 | $65,700,000 | $47,000,000 | $23,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collin Graf |
C |
23 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - |
| Atley Calvert |
C |
22 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - |
| Matyas Sapovaliv |
C |
21 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - |
| Nick Cousins |
C LW RW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick DeSimone |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Noah Ostlund |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| David Goyette |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Jagger Firkus |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Jani Nyman |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Marek Alscher |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Oskar Pettersson |
RW |
21 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jansen Harkins |
C |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Curtis Douglas |
C |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| William Carrier |
LW |
31 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| David Gustafsson |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Kaapo Kahkonen |
G |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Robert Bortuzzo |
D |
36 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Simon Lundmark |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Max McCue |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jared Moe |
G |
26 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $19,475,000 | $13,450,000 | $10,250,000 | $5,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 56 | $4,800,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,800,000 | $0 | $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 | 5,029 | 2,515 | 42% | $200 | $1,005,800 |
| Level 2: 5000 | 4,000 | 2,000 | 40% | $175 | $700,000 |
| Level 3: 2000 | 1,600 | 800 | 40% | $125 | $200,000 |
| Level 4: 4000 | 3,200 | 1,600 | 40% | $100 | $320,000 |
| Level 5: 1000 | 1,119 | 560 | 56% | $300 | $335,700 |
| Total Attendance: | 14,948 | 7,474 | 42% | - | $3,816,635 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|