Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Josh Manson |
D |
36 | $8,472,000 * | $8,472,000 * | UFA | - | - | - | - | - | - | - |
| Jean-Gabriel Pageau |
C |
33 | $7,755,000 | $7,755,000 | $7,755,000 | UFA | - | - | - | - | - | - |
| Stuart Skinner |
G |
27 | $7,688,000 | $7,688,000 | UFA | - | - | - | - | - | - | - |
| Ian Cole |
D |
37 | $6,479,000 * | UFA | - | - | - | - | - | - | - | - |
| Chandler Stephenson |
C LW RW |
32 | $5,423,000 | $5,423,000 | $5,423,000 | UFA | - | - | - | - | - | - |
| Dylan DeMelo |
D |
34 | $5,304,000 * | $5,304,000 * | $5,304,000 * | UFA | - | - | - | - | - | - |
| Brayden Schenn |
C LW RW |
35 | $5,231,000 | $5,231,000 | $5,231,000 | UFA | - | - | - | - | - | - |
| Adin Hill |
G |
30 | $5,208,000 * | $5,208,000 * | $5,208,000 * | UFA | - | - | - | - | - | - |
| Hampus Lindholm |
D |
32 | $4,993,000 | $4,993,000 | UFA | - | - | - | - | - | - | - |
| Jake DeBrusk |
LW |
29 | $4,993,000 | $4,993,000 | UFA | - | - | - | - | - | - | - |
| Dmitry Orlov |
D |
35 | $4,851,000 | $4,851,000 | UFA | - | - | - | - | - | - | - |
| Eetu Luostarinen |
C LW |
29 | $4,688,000 | UFA | - | - | - | - | - | - | - | - |
| Elvis Merzlikins |
G |
32 | $4,550,000 | $4,550,000 | $4,550,000 | UFA | - | - | - | - | - | - |
| Connor Clifton |
D |
31 | $4,539,000 | $4,539,000 | $4,539,000 | UFA | - | - | - | - | - | - |
| Radek Faksa |
C LW |
33 | $4,255,000 | UFA | - | - | - | - | - | - | - | - |
| Eric Robinson |
LW RW |
31 | $2,715,000 | $2,715,000 | UFA | - | - | - | - | - | - | - |
| Karsen Dorwart |
LW |
24 | $1,745,000 | $1,745,000 | RFA | - | - | - | - | - | - | - |
| Frank Vatrano |
C LW RW |
32 | $1,366,000 * | $1,366,000 * | $1,366,000 * | UFA | - | - | - | - | - | - |
| Vinni Lettieri |
C RW |
32 | $1,044,000 | $1,044,000 | $1,044,000 | UFA | - | - | - | - | - | - |
| Ross Johnston |
LW |
32 | $964,000 | $964,000 | $964,000 | UFA | - | - | - | - | - | - |
| Matthew Poitras |
C |
23 | $870,000 | RFA | - | - | - | - | - | - | - | - |
| Hunter Shepard |
G |
30 | $775,000 * | $775,000 * | UFA | - | - | - | - | - | - | - |
| Ryan Shea |
D |
29 | $775,000 * | $775,000 * | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,683,000 | $78,391,000 | $41,384,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ethen Frank |
RW |
29 | $1,103,000 | $1,103,000 | UFA | - | - | - | - | - | - | - |
| T.J. Tynan |
C |
34 | $1,103,000 | $1,103,000 | UFA | - | - | - | - | - | - | - |
| Andrew Poturalski |
C LW RW |
32 | $1,003,000 | $1,003,000 | UFA | - | - | - | - | - | - | - |
| Xavier Parent |
C LW RW |
25 | $987,000 | $987,000 | $987,000 | RFA | - | - | - | - | - | - |
| Mason Millman |
D |
25 | $920,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Lopina |
C |
25 | $878,333 | RFA | - | - | - | - | - | - | - | - |
| Xavier Bourgault |
RW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jared Davidson |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $7,544,333 | $4,971,000 | $987,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 23,123 | 5,781 | 96% | $100 | $2,312,300 |
| Level 2: 5000 | 19,091 | 4,773 | 95% | $60 | $1,145,460 |
| Level 3: 2000 | 7,857 | 1,964 | 98% | $35 | $274,995 |
| Level 4: 4000 | 15,771 | 3,943 | 99% | $25 | $394,275 |
| Level 5: 1000 | 3,882 | 971 | 97% | $200 | $776,400 |
| Total Attendance: | 69,724 | 17,431 | 97% | - | $7,306,111 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|