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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brock Boeser |
RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
| Aaron Ekblad |
D |
29 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | UFA | - | - | - | - |
| Quinton Byfield |
C |
23 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | RFA | - | - | - | - |
| Morgan Rielly |
D |
31 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
| Tyler Seguin |
C |
33 | $5,125,000 * | $5,125,000 * | $5,125,000 * | UFA | - | - | - | - | - | - |
| Alex Killorn |
LW |
36 | $4,875,000 * | $4,875,000 * | UFA | - | - | - | - | - | - | - |
| Alex Tuch |
RW |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Elvis Merzlikins |
G |
31 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jake McCabe |
D |
32 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | - | - | - | - | - | - |
| Jordan Staal |
C |
37 | $3,900,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Leddy |
D |
34 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Erik Haula |
LW |
34 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Harris |
D |
25 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - | - |
| Ryan Poehling |
C |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Amadio |
C LW RW |
29 | $1,875,000 | $1,875,000 | $1,875,000 | UFA | - | - | - | - | - | - |
| Justin Danforth |
RW |
32 | $1,800,000 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - |
| Scott Wedgewood |
G |
33 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Oskar Sundqvist |
C |
31 | $1,375,000 | $1,375,000 | $1,375,000 | $1,375,000 | UFA | - | - | - | - | - |
| Tanner Pearson |
LW |
33 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
| Jack Johnson |
D |
38 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Oesterle |
D |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $2,750,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,685,000 | $62,535,000 | $48,035,000 | $26,135,000 | $21,710,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ilya Samsonov |
G |
28 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
| Craig Smith |
C |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jacob MacDonald |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Kessel |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Conor Geekie |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Ben Steeves |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Luke Cavallin |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Marshall Warren |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Milos Kelemen |
LW |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Dysin Mayo |
D |
29 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Emmitt Finnie |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Carl Lindbom |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ian Moore |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jon-Randall Avon |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Maximus Wanner |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Nikita Novikov |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Walker Duehr |
RW |
28 | $825,000 | UFA | - | - | - | - | - | - | - | - |
| Anson Thornton |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Braeden Bowman |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Braeden Kressler |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Kai Uchacz |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Pavol Regenda |
LW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Adam Raska |
RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Clayton |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Studnicka |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jesper Vikman |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Toporowski |
LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,200,000 | $14,675,000 | $4,475,000 | $1,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter DeBoer | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Ken Gernander | 56 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 68,475 | 5,706 | 95% | $74 | $5,067,150 |
| Level 2: 5000 | 57,335 | 4,778 | 96% | $49 | $2,809,415 |
| Level 3: 2000 | 22,636 | 1,886 | 94% | $29 | $656,444 |
| Level 4: 4000 | 44,414 | 3,701 | 93% | $23 | $1,021,522 |
| Level 5: 1000 | 11,228 | 936 | 94% | $185 | $2,077,180 |
| Total Attendance: | 204,088 | 17,007 | 94% | - | $12,217,140 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|