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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tyler Seguin |
C RW |
33 | $9,000,000 * | $9,000,000 * | $9,000,000 * | UFA | - | - | - | - | - | - |
| Dylan Larkin |
C |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| Johnny Gaudreau |
LW |
32 | $7,000,000 * | $7,000,000 * | $7,000,000 * | $7,000,000 * | $7,000,000 * | UFA | - | - | - | - |
| Jack Johnson |
D |
38 | $5,750,000 | UFA | - | - | - | - | - | - | - | - |
| Evgeny Dadonov |
LW RW |
36 | $5,500,000 * | $5,500,000 * | UFA | - | - | - | - | - | - | - |
| Tomas Hertl |
C LW |
32 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Leddy |
D |
34 | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - | - | - |
| Robin Lehner |
G |
34 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Dougie Hamilton |
D |
32 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jonathan Marchessault |
LW RW |
35 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Pavel Zacha |
C LW |
28 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - |
| Yanni Gourde |
C LW RW |
34 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Chris Tanev |
D |
36 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Jonas Siegenthaler |
D |
28 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - |
| Jake Allen |
G |
35 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Derek Grant |
C LW RW |
35 | $1,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Jordan Oesterle |
D |
33 | $1,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Radek Faksa |
C |
31 | $1,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Philip Tomasino |
C LW RW |
24 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Jacob Bryson |
D |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Martinook |
C LW RW |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $53,750,000 | $36,750,000 | $21,250,000 | $17,000,000 | $10,000,000 | $8,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cole Guttman |
C |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Corson Ceulemans |
D |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Matt Nieto |
LW RW |
33 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Anders Bjork |
LW RW |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Josiah Slavin |
LW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Mitchell Stephens |
C |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Aaron Ness |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Brad Hunt |
D |
37 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Chris Terry |
LW RW |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Garrett Wilson |
LW RW |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Gavin Bayreuther |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jeffrey Truchon-Viel |
LW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Joona Koppanen |
C LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Karson Kuhlman |
C RW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Shaw |
C RW |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nick DeSimone |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Robbie Russo |
D |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Kampfer |
D |
37 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tanner Kero |
C LW RW |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Zachary Fucale |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tucker Poolman |
D |
32 | $762,500 | UFA | - | - | - | - | - | - | - | - |
| Joel L'Esperance |
C RW |
30 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $17,962,500 | $3,275,000 | $925,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter DeBoer | 56 | $4,250,000 | $4,250,000 | $4,250,000 | - | - | - | - | - | - | - |
| Neil Graham | 38 | $100,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,350,000 | $4,250,000 | $4,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Level 3: | 0 | 0 | 0% | $ | $0 |
| Level 4: | 0 | 0 | 0% | $ | $0 |
| Level 5: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|