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
Sidney Crosby	C	38	$8,700,000^*	UFA	-	-	-	-	-	-	-	-
Pierre-Luc Dubois	C LW RW	27	$8,500,000	RFA	-	-	-	-	-	-	-	-
Roope Hintz	C LW	29	$8,450,000	$8,450,000	RFA	-	-	-	-	-	-	-
Josh Morrissey	D	30	$6,250,000	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-
Travis Sanheim	D	29	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-	-
Logan Thompson	G	28	$5,850,000	$5,850,000	RFA	-	-	-	-	-	-	-
Ryan Nugent-Hopkins	C LW RW	32	$5,125,000	UFA	-	-	-	-	-	-	-	-
Jaden Schwartz	C LW RW	33	$4,750,000	UFA	-	-	-	-	-	-	-	-
Warren Foegele	LW RW	29	$3,500,000	RFA	-	-	-	-	-	-	-	-
Brayden Schenn	C LW RW	34	$2,850,000	$2,850,000	UFA	-	-	-	-	-	-	-
Cody Glass	C LW RW	26	$2,500,000	RFA	-	-	-	-	-	-	-	-
Braden Schneider	D	24	$2,200,000	$2,200,000	$2,200,000	RFA	-	-	-	-	-	-
Arber Xhekaj	D	24	$1,650,000	RFA	-	-	-	-	-	-	-	-
Logan Stanley	D	27	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-	-	-	-
Haydn Fleury	D	29	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Connor Zary	C LW	24	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Joel Hofer	G	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Brendan Gallagher	RW	33	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Brock McGinn	LW RW	31	$750,000	UFA	-	-	-	-	-	-	-	-
Maxim Tsyplakov	RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Ryan Suter	D	40	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$73,413,333	$36,438,333	$9,700,000	$0	$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
James Reimer	G	37	$2,955,000	UFA	-	-	-	-	-	-	-	-
Nate Danielson	C	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Colton Dach	C LW	22	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Alexander Campbell	C LW	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Daemon Hunt	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Sammy Blais	LW RW	29	$1,000,000	RFA	-	-	-	-	-	-	-	-
Florian Xhekaj	C LW	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Justin Gill	C LW RW	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Josh Filmon	LW RW	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Jon-Randall Avon	C LW	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ryan Hofer	C LW RW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ryder Rolston	C LW RW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Isaac Belliveau	D	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Tyler Tucker	D	25	$800,000	RFA	-	-	-	-	-	-	-	-
Anson Thornton	G	22	$795,556	RFA	-	-	-	-	-	-	-	-
Chris Driedger	G	31	$795,000	$795,000	UFA	-	-	-	-	-	-	-
Matthew Robertson	D	24	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Adam Beckman	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Ben McCartney	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Derrick Pouliot	D	31	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Madison Bowey	D	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Nathan Legare	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Nick Cicek	D	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Taylor Ward	LW RW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
David Gustafsson	C LW RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Jett Woo	D	25	$775,000	RFA	-	-	-	-	-	-	-	-
Nicolas Deslauriers	LW D	34	$775,000	UFA	-	-	-	-	-	-	-	-
Kai Uchacz	C RW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Jaxsen Wiebe	C RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Riley Fiddler-Schultz	C LW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ryan McAllister	C LW	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Gage Alexander	G	23	$750,000	RFA	-	-	-	-	-	-	-	-
Mitchell Russell	C RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Mitchell Weeks	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Noah Philp	C RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Tyrel Bauer	D	23	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$32,120,556	$18,495,000	$5,675,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,212,056	$1,849,500	$567,500	$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	58	$750,000	$750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 21 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 5294	108,288	5,157	97%	$140	$15,160,320
Level 2: 4000	83,886	3,995	100%	$80	$6,710,880
Level 3: 2000	37,369	1,779	89%	$50	$1,868,450
Level 4: 3000	63,000	3,000	100%	$35	$2,205,000
Level 5: 1000	19,175	913	91%	$250	$4,793,750
Total Attendance:	311,718	14,844	97%	-	$33,812,240

Balance Sheet

Income

Home Games Left	20
Average Attendance - %	14,844 (97%)
Average Income per Game	$1,610,107
Year to Date Revenue	$ 33,812,240
Estimated Revenue	$32,202,133
End Year Estimated Revenue	$66,014,373

Expense

Days Remaining	1
Pro Expenses Per Days	$384,266
Pro Year To Date Expenses	$384,266
Farm Expenses Per Days	$18,032
Farm Year To Date Expenses	$18,032
Pro Payroll	$73,413,333
Farm Payroll	$3,212,056
Coach Payroll	$750,000
Estimated Season Expenses	$77,777,687

Bank Account

Current Funds	$179,490,644
Projected Revenue +	$66,014,373
Projected Expenses -	$77,777,687
Projected Bank Account	$167,727,331

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$73,413,333
Total Farm Team Payroll	$3,212,056
Total Coaches Payroll	$750,000
Remaining Cap Space	$18,124,611

Day 95	Game 695
Winnipeg Jets	5
Los Angeles Kings	4
Boxscore	0 Likes

Day 97	Game 711
Winnipeg Jets	0
New Jersey Devils	0
Preview	0 Likes

Day 99	Game 732
Winnipeg Jets	0
New York Islanders	0
Preview	0 Likes

Day 103	Game 762
Winnipeg Jets
Toronto Maple Leafs
Preview	0 Likes