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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brett Pesce |
D |
31 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - |
| Matt Dumba |
D |
31 | $7,000,000 * | $7,000,000 * | UFA | - | - | - | - | - | - | - |
| Jordan Binnington |
G |
32 | $6,400,000 | $6,400,000 | $6,400,000 | UFA | - | - | - | - | - | - |
| Anthony Beauvillier |
LW |
28 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jason Dickinson |
C |
30 | $3,350,000 | $3,350,000 | $3,350,000 | UFA | - | - | - | - | - | - |
| Radek Faksa |
C |
32 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - |
| Jeff Petry |
D |
38 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Garnet Hathaway |
RW |
34 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Michael McCarron |
RW |
30 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Zach Whitecloud |
D |
29 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Yegor Chinakhov |
RW |
24 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - | - |
| Eric Robinson |
LW |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Barclay Goodrow |
RW |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Dennis Gilbert |
D |
29 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Gage Goncalves |
C |
25 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Sean Kuraly |
C |
33 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Travis Hamonic |
D |
35 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Yakov Trenin |
C |
29 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
26 | $1,700,000 | $1,700,000 | RFA | - | - | - | - | - | - | - |
| Keegan Kolesar |
RW |
28 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Martinsen Lilleberg |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Leevi Merilainen |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $18,065,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $83,240,000 | $47,100,000 | $34,000,000 | $7,000,000 | $7,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philipp Grubauer |
G |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Labanc |
RW |
30 | $3,200,000 | UFA | - | - | - | - | - | - | - | - |
| Tanner Jeannot |
LW |
28 | $2,875,000 | UFA | - | - | - | - | - | - | - | - |
| Sammy Blais |
LW |
29 | $1,700,000 | $1,700,000 | UFA | - | - | - | - | - | - | - |
| Christian Fischer |
RW |
28 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Maxence Guenette |
D |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Vasily Ponomaryov |
C |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Mandolese |
G |
25 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Isaiah George |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Vittorio Mancini |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Henrik Tikkanen |
G |
25 | $895,000 | RFA | - | - | - | - | - | - | - | - |
| Reece Vitelli |
C LW RW |
24 | $895,000 | RFA | - | - | - | - | - | - | - | - |
| Marek Alscher |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Matthew Maggio |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ryder Korczak |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Anthony Romano |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Daylan Kuefler |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Roni Hirvonen |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Knazko |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Stephen Halliday |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Carson Bantle |
LW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Brogan Rafferty |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Remi Poirier |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tanner Dickinson |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $31,790,000 | $8,975,000 | $1,825,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 59 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 126,460 | 5,498 | 92% | $80 | $10,116,800 |
| Level 2: 5000 | 105,337 | 4,580 | 92% | $50 | $5,266,850 |
| Level 3: 2000 | 42,500 | 1,848 | 92% | $30 | $1,275,000 |
| Level 4: 4000 | 66,852 | 2,907 | 73% | $25 | $1,671,300 |
| Level 5: 1000 | 21,277 | 925 | 93% | $180 | $3,829,860 |
| Total Attendance: | 362,426 | 15,758 | 88% | - | $23,267,802 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|