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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pavel Buchnevich |
LW |
30 | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | UFA | - | - | - |
| Mattias Ekholm |
D |
35 | $6,200,000 | $6,200,000 | UFA | - | - | - | - | - | - | - |
| Adin Hill |
G |
29 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Ryan Lindgren |
D |
27 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | - | - | - |
| Anton Lundell |
C |
24 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - |
| Andrew Mangiapane |
LW |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Barrett Hayton |
C |
25 | $4,600,000 | $4,600,000 | RFA | - | - | - | - | - | - | - |
| Ilya Lyubushkin |
D |
31 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Casey Cizikas |
C |
34 | $4,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Evan Bouchard |
D |
26 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jonathan Drouin |
LW |
30 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Frederick Gaudreau |
C |
32 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Trent Frederic |
C |
27 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Tristan Jarry |
G |
30 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| Corey Perry |
RW |
40 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Walman |
D |
29 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Curtis Lazar |
C |
30 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Mattias Janmark |
C |
33 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Philippe Myers |
D |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Shane Wright |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Spencer Stastney |
D |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $8,350,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $85,400,000 | $59,200,000 | $37,200,000 | $32,200,000 | $15,200,000 | $15,200,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Matt Martin |
LW |
36 | $1,400,000 | UFA | - | - | - | - | - | - | - | - |
| Max Jones |
LW |
27 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Sam Lafferty |
C |
30 | $1,150,000 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - |
| Taylor Ward |
RW |
27 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Filip Larsson |
G |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Josh Brown |
D |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Noah Philp |
C |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| William Lagesson |
D |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Connor Mackey |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Devin Shore |
C |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jack Ahcan |
D |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Anton Blidh |
LW |
30 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Samuel Bolduc |
D |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Tyler Pitlick |
C |
34 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Gabriel Fortier |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Leschyshyn |
C |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Connauton |
D |
35 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Mason Primeau |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Coulson Pitre |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Dylan Garand |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Martin Chromiak |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Henman |
C |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Villalta |
G |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Reid |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $23,650,000 | $10,750,000 | $3,125,000 | $1,150,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Glen Gulutzan | 53 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 130,878 | 4,847 | 81% | $87 | $11,386,386 |
| Level 2: 5000 | 126,590 | 4,689 | 94% | $54 | $6,835,860 |
| Level 3: 2000 | 50,792 | 1,881 | 94% | $33 | $1,676,136 |
| Level 4: 4000 | 99,600 | 3,689 | 92% | $22 | $2,191,200 |
| Level 5: 1000 | 25,367 | 940 | 94% | $185 | $4,692,895 |
| Total Attendance: | 433,227 | 16,045 | 89% | - | $28,121,598 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|