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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sergei Bobrovsky |
G |
38 | $11,835,000 | $11,835,000 | UFA | - | - | - | - | - | - | - |
| David Pastrnak |
LW RW |
30 | $9,779,000 | $10,584,000 B | $9,622,000 | $8,660,000 | UFA | - | - | - | - | - |
| Brayden Point |
C RW |
30 | $9,494,000 | $9,494,000 | UFA | - | - | - | - | - | - | - |
| Josh Morrissey |
D |
31 | $9,306,000 | $9,306,000 | $9,306,000 | UFA | - | - | - | - | - | - |
| Devon Toews |
D |
32 | $9,303,000 | $8,457,000 | $7,611,000 | UFA | - | - | - | - | - | - |
| Tim Stutzle |
C LW |
24 | $6,350,000 | $9,384,000 | $8,531,000 | $7,678,000 | RFA | - | - | - | - | - |
| Pavel Zacha |
C LW |
30 | $6,198,000 | $5,634,000 | $5,071,000 | UFA | - | - | - | - | - | - |
| Jonas Brodin |
D |
33 | $4,139,000 | $4,139,000 | UFA | - | - | - | - | - | - | - |
| Adam Lowry |
C LW |
33 | $3,913,000 | $3,913,000 | UFA | - | - | - | - | - | - | - |
| Ross Colton |
C LW |
30 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
| Ryan McLeod |
C LW RW |
27 | $3,015,000 | $3,015,000 | UFA | - | - | - | - | - | - | - |
| Justin Barron |
D |
24 | $2,693,000 | $2,693,000 | $2,693,000 | RFA | - | - | - | - | - | - |
| Eeli Tolvanen |
LW RW |
27 | $2,580,000 | UFA | - | - | - | - | - | - | - | - |
| Parker Kelly |
C RW |
27 | $2,244,000 | UFA | - | - | - | - | - | - | - | - |
| Tristan Jarry |
G |
31 | $1,823,000 * | $1,823,000 * | $1,823,000 * | UFA | - | - | - | - | - | - |
| Jordan Spence |
D |
25 | $1,001,000 | $1,001,000 | RFA | - | - | - | - | - | - | - |
| Gabe Perreault |
LW RW |
22 | $941,667 | $941,667 | $941,667 | RFA | - | - | - | - | - | - |
| John Beecher |
C LW |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Linus Karlsson |
C RW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Cam Talbot |
G |
40 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ty Emberson |
D |
26 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $7,019,200 | $2,886,600 | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $98,633,867 | $89,631,267 | $45,598,667 | $16,338,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Grebenkin |
RW |
24 | $1,718,000 * | $1,718,000 * | RFA | - | - | - | - | - | - | - |
| Erik Portillo |
G |
27 | $1,455,000 | $1,008,000 | $1,008,000 | $1,008,000 | RFA | - | - | - | - | - |
| Ivan Prosvetov |
G |
28 | $1,003,000 * | UFA | - | - | - | - | - | - | - | - |
| Nils Aman |
C |
27 | $925,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Bolduc |
D |
25 | $924,000 | RFA | - | - | - | - | - | - | - | - |
| Bradly Nadeau |
LW RW |
22 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Justin Sourdif |
C RW |
24 | $825,000 | $825,000 | $825,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $7,736,667 | $4,437,667 | $2,719,667 | $1,008,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 58 | $2,400,000 | $2,400,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,400,000 | $2,400,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 46,874 | 5,859 | 98% | $90 | $4,218,660 |
| Level 2: 5000 | 38,569 | 4,821 | 96% | $55 | $2,121,295 |
| Level 3: 2000 | 15,491 | 1,936 | 97% | $35 | $542,185 |
| Level 4: 4000 | 30,784 | 3,848 | 96% | $25 | $769,600 |
| Level 5: 1000 | 7,778 | 972 | 97% | $140 | $1,088,920 |
| Total Attendance: | 139,496 | 17,437 | 97% | - | $13,023,583 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|