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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Nugent-Hopkins |
C |
32 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - | - | - |
| Dylan Larkin |
C |
29 | $8,200,000 | $8,200,000 | UFA | - | - | - | - | - | - | - |
| Zach Hyman |
LW |
33 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
| Brandon Montour |
D |
31 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Jakob Chychrun |
D |
27 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
| Ryan O'Reilly |
C |
34 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Brent Burns |
D |
40 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
| Michael Bunting |
LW |
30 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Mario Ferraro |
D |
27 | $3,300,000 | RFA | - | - | - | - | - | - | - | - |
| Mattias Samuelsson |
D |
25 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Duchene |
C |
34 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Mathieu Joseph |
RW |
28 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Dakota Joshua |
C |
29 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Juuso Parssinen |
C |
24 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Mackenzie Blackwood |
G |
29 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - |
| Max Pacioretty |
LW |
37 | $990,000 | $990,000 | $990,000 | $990,000 | UFA | - | - | - | - | - |
| Marc Gatcomb |
RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Kesselring |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Tyson Foerster |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| James Reimer |
G |
37 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $4,375,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $75,640,000 | $51,640,000 | $27,390,000 | $12,990,000 | $6,000,000 | $6,000,000 | $6,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Barron |
D |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Clay Stevenson |
G |
26 | $1,400,000 | $1,400,000 | $1,400,000 | UFA | - | - | - | - | - | - |
| Jake Christiansen |
D |
26 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Cameron Lund |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Devon Levi |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Georgi Merkulov |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Landon Slaggert |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Leo Loof |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bryce McConnell-Barker |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Gabriel Szturc |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Artem Grushnikov |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Artur Akhtyamov |
G |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Charles-Alexis Legault |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Dylan Duke |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| James Malatesta |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Tyler Boucher |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Zachary L'Heureux |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Brett Berard |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Sourdif |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ridly Greig |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Thomas Bordeleau |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Declan Carlile |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Matthew Robertson |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Hugo Ollas |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Justin Robidas |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Kyle Masters |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Robert Bortuzzo |
D |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Vyacheslav Peksa |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Will Cranley |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,750,000 | $17,125,000 | $6,100,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 45 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 17 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 93,432 | 5,496 | 92% | $82 | $7,661,424 |
| Level 2: 5000 | 77,133 | 4,537 | 91% | $52 | $4,010,916 |
| Level 3: 2000 | 31,128 | 1,831 | 92% | $33 | $1,027,224 |
| Level 4: 4000 | 61,930 | 3,643 | 91% | $23 | $1,424,390 |
| Level 5: 1000 | 15,753 | 927 | 93% | $180 | $2,835,540 |
| Total Attendance: | 279,376 | 16,434 | 91% | - | $18,089,841 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|