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 | - | - | - | - | - |
| Ryan Strome |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Andrew Mangiapane |
LW |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Cam York |
D |
24 | $4,750,000 | RFA | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Tommy Novak |
C |
28 | $3,500,000 | $3,500,000 | 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 | - | - | - | - | - | - | - |
| Troy Stecher |
D |
31 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Akira Schmid |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Shane Wright |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $6,950,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $91,700,000 | $63,050,000 | $31,200,000 | $29,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | $22,250,000 | $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 - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 69,612 | 4,972 | 83% | $87 | $6,056,244 |
| Level 2: 5000 | 66,555 | 4,754 | 95% | $54 | $3,593,970 |
| Level 3: 2000 | 26,309 | 1,879 | 94% | $33 | $868,197 |
| Level 4: 4000 | 51,897 | 3,707 | 93% | $22 | $1,141,734 |
| Level 5: 1000 | 13,082 | 934 | 93% | $185 | $2,420,170 |
| Total Attendance: | 227,455 | 16,247 | 90% | - | $14,784,329 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|