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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Josh Norris |
C |
26 | $7,750,000 | $7,750,000 | UFA | - | - | - | - | - | - | - |
| Andrei Kuzmenko |
LW RW |
29 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - | - |
| Mathew Dumba |
D |
31 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Adam Pelech |
D |
31 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Strome |
C RW |
32 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Ilya Mikheyev |
LW RW |
31 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Michael Bunting |
LW RW |
30 | $4,557,500 | $4,557,500 | UFA | - | - | - | - | - | - | - |
| Rasmus Sandin |
D |
25 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
| Artem Zub |
D |
30 | $4,200,000 | $4,200,000 | $4,200,000 | UFA | - | - | - | - | - | - |
| Mario Ferraro |
D |
27 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Brandon Carlo |
D |
29 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Morgan Frost |
C |
26 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Ryan McLeod |
C LW |
26 | $2,750,000 | RFA | - | - | - | - | - | - | - | - |
| Timothy Liljegren |
D |
26 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Jamie Drysdale |
D |
23 | $2,300,000 | RFA | - | - | - | - | - | - | - | - |
| Ilya Samsonov |
G |
28 | $2,187,000 * | $2,187,000 * | $2,187,000 * | UFA | - | - | - | - | - | - |
| Ryan Donato |
C LW |
29 | $2,175,000 | $2,175,000 | $2,175,000 | UFA | - | - | - | - | - | - |
| Conor Timmins |
D |
27 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
25 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Ridly Greig |
LW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $81,819,500 | $60,569,500 | $23,812,000 | $4,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Miles Wood |
LW RW |
30 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Luke Evangelista |
RW |
23 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Max Pacioretty |
LW |
37 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
26 | $2,100,000 | $2,100,000 | $2,100,000 | UFA | - | - | - | - | - | - |
| Lukas Reichel |
LW |
23 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Oliver Wahlstrom |
RW |
25 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Raphael Lavoie |
C RW |
25 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Joshua Mahura |
D |
27 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Artemi Kniazev |
D |
24 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Mads Sogaard |
G |
25 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Maxence Guenette |
D |
24 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Isaac Ratcliffe |
LW |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Kevin Mandolese |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Hendrix Lapierre |
C |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Isac Lundestrom |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Ahcan |
D |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Yan Kuznetsov |
D |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
25 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Yegor Sokolov |
LW RW |
25 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Dylan Coghlan |
D |
27 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Oskar Olausson |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Xavier Bourgault |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Bryson |
D |
28 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Tyler Kleven |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
25 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Leevi Merilainen |
G |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Billy Sweezey |
D |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Chiasson |
C RW |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Robbie Stucker |
D |
27 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $34,788,333 | $22,275,000 | $13,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 58 | $5,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $5,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 5,690 | 5,690 | 95% | $100 | $569,000 |
| Level 2: 5000 | 5,000 | 5,000 | 100% | $60 | $300,000 |
| Level 3: 2000 | 2,000 | 2,000 | 100% | $35 | $70,000 |
| Level 4: 4000 | 3,603 | 3,603 | 90% | $25 | $90,075 |
| Level 5: 1000 | 935 | 935 | 94% | $200 | $187,000 |
| Total Attendance: | 17,228 | 17,228 | 96% | - | $1,811,952 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|