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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sergei Bobrovsky |
G |
37 | $10,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Seguin |
C RW |
33 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Kyle Connor |
LW |
29 | $6,950,000 | $6,950,000 | UFA | - | - | - | - | - | - | - |
| Matt Boldy |
LW RW |
24 | $6,800,000 | $6,800,000 | $6,800,000 | RFA | - | - | - | - | - | - |
| William Eklund |
C |
23 | $5,600,000 | $5,600,000 | $5,600,000 | RFA | - | - | - | - | - | - |
| Mason Marchment |
LW |
30 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Anton Lundell |
C |
24 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - |
| Pius Suter |
C RW |
29 | $4,500,000 * | $4,500,000 * | $4,500,000 * | $4,500,000 * | UFA | - | - | - | - | - |
| Braden Schneider |
D |
24 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - |
| Mikey Anderson |
D |
26 | $4,125,000 | $4,125,000 | UFA | - | - | - | - | - | - | - |
| Joseph Woll |
G |
27 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Marcus Foligno |
LW RW |
34 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Perfetti |
C LW |
23 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - | - |
| Jake Evans |
C RW |
29 | $1,700,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Samberg |
D |
26 | $1,400,000 | RFA | - | - | - | - | - | - | - | - |
| Daniil Miromanov |
D |
28 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Pavel Mintyukov |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Emil Heineman |
LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jackson LaCombe |
D |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Shane Pinto |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,125,000 | $54,975,000 | $30,400,000 | $8,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jet Greaves |
G |
24 | $975,000 | RFA | - | - | - | - | - | - | - | - |
| Liam Ohgren |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Adam Beckman |
LW |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Fraser Minten |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Hunter Haight |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Luke Tuch |
C |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Nico Myatovic |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Drew Commesso |
G |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Dylan Garand |
G |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ty Nelson |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jean-Luc Foudy |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Wyatt Kaiser |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Justin Sourdif |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Edmonds |
C |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan ORourke |
D |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Noel Gunler |
RW |
24 | $813,000 | RFA | - | - | - | - | - | - | - | - |
| Florian Xhekaj |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Alec Regula |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Sean Farrell |
C LW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Lukas Svejkovsky |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Mathias Emilio Pettersen |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Barre-Boulet |
C |
28 | $760,000 | $760,000 | UFA | - | - | - | - | - | - | - |
| Fabian Wagner |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Marshall Warren |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Artem Guryev |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Jacob Melanson |
RW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Nikita Nesterenko |
C LW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Martin Chromiak |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,323,000 | $16,660,000 | $9,450,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bill Peters | 60 | $3,800,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,800,000 | $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 | 11,203 | 5,602 | 93% | $100 | $1,120,300 |
| Level 2: 5000 | 9,824 | 4,912 | 98% | $60 | $589,440 |
| Level 3: 2000 | 3,522 | 1,761 | 88% | $35 | $123,270 |
| Level 4: 4000 | 7,559 | 3,780 | 94% | $25 | $188,975 |
| Level 5: 1000 | 1,888 | 944 | 94% | $200 | $377,600 |
| Total Attendance: | 33,996 | 16,998 | 94% | - | $3,575,382 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|