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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gabriel Vilardi |
C RW |
26 | $10,984,000 | $9,984,000 | $8,984,000 | UFA | - | - | - | - | - | - |
| Nick Suzuki |
C |
28 | $8,605,000 | $7,823,000 | $7,041,000 | UFA | - | - | - | - | - | - |
| Matt Duchene |
C LW RW |
35 | $7,973,000 | $7,973,000 | UFA | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
33 | $7,635,000 | UFA | - | - | - | - | - | - | - | - |
| Ivan Provorov |
D |
29 | $7,553,000 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - |
| Travis Sanheim |
D |
30 | $7,553,000 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - |
| William Karlsson |
C |
34 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
| Owen Tippett |
LW RW |
27 | $5,341,000 | UFA | - | - | - | - | - | - | - | - |
| Nikolaj Ehlers |
LW RW |
30 | $4,884,000 | $4,884,000 | $4,884,000 | UFA | - | - | - | - | - | - |
| Jake Neighbours |
LW RW |
24 | $4,611,000 | $4,611,000 | RFA | - | - | - | - | - | - | - |
| Michael Anderson |
D |
27 | $4,530,000 | UFA | - | - | - | - | - | - | - | - |
| Drake Batherson |
C RW |
28 | $3,717,000 | UFA | - | - | - | - | - | - | - | - |
| Martin Fehervary |
D |
28 | $3,652,000 | $8,234,000 | $8,234,000 | $8,234,000 | UFA | - | - | - | - | - |
| Nicholas Robertson |
LW |
25 | $2,865,000 | $2,865,000 | RFA | - | - | - | - | - | - | - |
| Luke Evangelista |
RW |
24 | $2,820,000 | $2,820,000 | RFA | - | - | - | - | - | - | - |
| Joshua Norris |
C |
28 | $2,737,000 | $2,737,000 | UFA | - | - | - | - | - | - | - |
| Alexandre Texier |
C LW RW |
27 | $2,648,000 | $2,648,000 | $2,648,000 | UFA | - | - | - | - | - | - |
| Carter Hart |
G |
28 | $1,644,000 * | $1,644,000 * | UFA | - | - | - | - | - | - | - |
| Spencer Knight |
G |
25 | $1,195,000 | $1,195,000 | RFA | - | - | - | - | - | - | - |
| Alex Laferriere |
RW |
24 | $875,000 | $5,072,000 | $5,072,000 | RFA | - | - | - | - | - | - |
| Tyler Kleven |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $258,200 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $98,705,200 | $84,221,000 | $51,969,000 | $8,234,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Livanavage |
D |
23 | $1,283,000 * | $1,283,000 * | RFA | - | - | - | - | - | - | - |
| Jamie Drysdale |
D |
25 | $996,000 | $4,864,000 | $4,864,000 | $4,864,000 | RFA | - | - | - | - | - |
| Mason Lohrei |
D |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Robertson |
D |
26 | $812,500 | $812,500 | $812,500 | RFA | - | - | - | - | - | - |
| Michael DiPietro |
G |
28 | $812,500 | UFA | - | - | - | - | - | - | - | - |
| Ian Moore |
D |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Akil Thomas |
C RW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Henrik Rybinski |
RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Michael Milne |
LW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nikolai Kovalenko |
RW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Alex Turcotte |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Henry Thrun |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jack St. Ivany |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,029,000 | $10,834,500 | $6,451,500 | $4,864,000 | $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 - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 16,709 | 5,570 | 93% | $100 | $1,670,900 |
| Level 2: 5000 | 14,479 | 4,826 | 97% | $60 | $868,740 |
| Level 3: 2000 | 5,919 | 1,973 | 99% | $35 | $207,165 |
| Level 4: 4000 | 11,677 | 3,892 | 97% | $20 | $233,540 |
| Level 5: 1000 | 2,895 | 965 | 97% | $200 | $579,000 |
| Total Attendance: | 51,679 | 17,226 | 96% | - | $5,303,424 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|