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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Anthony Cirelli |
C |
28 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - |
| Charlie Coyle |
C RW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Brady Skjei |
D |
31 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Dylan DeMelo |
D |
32 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - |
| Bryan Rust |
LW RW |
33 | $5,125,000 | UFA | - | - | - | - | - | - | - | - |
| Mikael Granlund |
C LW RW |
33 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| David Perron |
LW RW |
37 | $4,700,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Iafallo |
LW |
32 | $4,000,000 * | $4,000,000 * | $4,000,000 * | $4,000,000 * | UFA | - | - | - | - | - |
| Bowen Byram |
D |
24 | $3,850,000 | $3,850,000 | RFA | - | - | - | - | - | - | - |
| Garnet Hathaway |
LW RW |
34 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Allen |
G |
35 | $2,250,000 * | $2,250,000 * | $2,250,000 * | UFA | - | - | - | - | - | - |
| Sonny Milano |
LW RW |
29 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
| Yegor Chinakhov |
RW |
24 | $2,100,000 | $2,100,000 | RFA | - | - | - | - | - | - | - |
| Kevin Stenlund |
C RW |
29 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ben Hutton |
D |
32 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
26 | $1,600,000 | RFA | - | - | - | - | - | - | - | - |
| Zachary LHeureux |
C LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ryan Poehling |
C LW |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Kesselring |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Sam Montembeault |
G |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $2,375,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $66,825,000 | $45,600,000 | $28,750,000 | $10,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Calen Addison |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Savoie |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Otto Stenberg |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Zach Dean |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Fabian Lysell |
RW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Dvorak |
D |
20 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Oliver Kapanen |
C |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Adam Sykora |
C LW |
21 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Christian Kyrou |
D |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Cole Smith |
LW |
30 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Aatu Raty |
C |
23 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Tye Kartye |
C LW RW |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Yegor Sidorov |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jeremie Poirier |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Milne |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Nathan Legare |
RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Samuel Poulin |
RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Justin Gill |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Judd Caulfield |
RW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matthew Maggio |
RW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Thomas Milic |
G |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Anthony Angello |
C |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $18,900,000 | $13,600,000 | $6,175,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 53 | $4,400,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,400,000 | $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 | 11,278 | 5,639 | 94% | $100 | $1,127,800 |
| Level 2: 5000 | 8,757 | 4,379 | 88% | $60 | $525,420 |
| Level 3: 2000 | 3,817 | 1,909 | 95% | $35 | $133,595 |
| Level 4: 4000 | 8,000 | 4,000 | 100% | $25 | $200,000 |
| Level 5: 1000 | 1,872 | 936 | 94% | $200 | $374,400 |
| Total Attendance: | 33,724 | 16,862 | 94% | - | $3,518,211 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|