Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sergei Bobrovsky |
G |
36 | $10,500,000 | $10,500,000 | UFA | - | - | - | - | - | - | - |
| Mark Stone |
RW |
32 | $9,600,000 | $9,600,000 | $9,600,000 | UFA | - | - | - | - | - | - |
| Tyler Seguin |
C RW |
32 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Brent Burns |
D |
39 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Connor |
LW |
28 | $6,950,000 | $6,950,000 | $6,950,000 | UFA | - | - | - | - | - | - |
| Matthew Boldy |
LW RW |
23 | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 | RFA | - | - | - | - | - |
| Adam Pelech |
D |
30 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Mason Marchment |
LW |
29 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Mikey Anderson |
D |
25 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | - | - | - | - | - | - |
| Artturi Lehkonen |
LW RW |
29 | $3,550,000 | $3,550,000 | UFA | - | - | - | - | - | - | - |
| Ivan Barbashev |
C LW |
29 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Jeremy Lauzon |
D |
27 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Cole Perfetti |
C LW |
23 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Jake Evans |
C RW |
28 | $1,700,000 | $1,700,000 | UFA | - | - | - | - | - | - | - |
| Dylan Samberg |
D |
25 | $1,400,000 | $1,400,000 | RFA | - | - | - | - | - | - | - |
| Daniil Miromanov |
D |
27 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
| Anton Lundell |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Braden Schneider |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| William Eklund |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jackson LaCombe |
D |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Carter Hart |
G |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Shane Pinto |
C |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $86,275,000 | $74,575,000 | $41,125,000 | $6,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nicolas Deslauriers |
LW RW |
33 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Duhaime |
LW RW |
27 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| William Carrier |
LW |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jet Greaves |
G |
23 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Pavel Mintyukov |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Adam Beckman |
LW |
23 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Drew Commesso |
G |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Emil Heineman |
LW RW |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Noel Gunler |
RW |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Garand |
G |
22 | $850,000 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - |
| Jean-Luc Foudy |
C |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Wyatt Kaiser |
D |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Justin Sourdif |
C |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Lucas Edmonds |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Ryan ORourke |
D |
21 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Alec Regula |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Lukas Svejkovsky |
C |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Mathias Emilio Pettersen |
C |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Alex Barre-Boulet |
C |
27 | $760,000 | $760,000 | $760,000 | UFA | - | - | - | - | - | - |
| Artem Guryev |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Jacob Melanson |
RW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Nikita Nesterenko |
C LW |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Martin Chromiak |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Louie Belpedio |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,510,000 | $16,860,000 | $11,010,000 | $1,750,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bill Peters | 59 | $3,800,000 | $3,800,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,800,000 | $3,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 125,632 | 5,711 | 95% | $100 | $12,563,200 |
| Level 2: 5000 | 105,864 | 4,812 | 96% | $60 | $6,351,840 |
| Level 3: 2000 | 43,005 | 1,955 | 98% | $35 | $1,505,175 |
| Level 4: 4000 | 84,091 | 3,822 | 96% | $25 | $2,102,275 |
| Level 5: 1000 | 20,831 | 947 | 95% | $200 | $4,166,200 |
| Total Attendance: | 379,423 | 17,247 | 96% | - | $39,766,147 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|