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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tomas Hertl |
C LW RW |
32 | $10,170,000 | $10,170,000 | $10,170,000 | UFA | - | - | - | - | - | - |
| Roman Josi |
D |
36 | $9,059,000 | UFA | - | - | - | - | - | - | - | - |
| Igor Shesterkin |
G |
30 | $8,605,000 | $8,605,000 | $8,605,000 | UFA | - | - | - | - | - | - |
| Jaccob Slavin |
D |
32 | $8,308,000 | $8,308,000 | UFA | - | - | - | - | - | - | - |
| Mika Zibanejad |
C LW RW |
33 | $7,958,000 | $7,958,000 | UFA | - | - | - | - | - | - | - |
| Quinn Hughes |
D |
26 | $7,620,000 | $7,620,000 | $7,620,000 | UFA | - | - | - | - | - | - |
| Brandon Montour |
D |
32 | $5,698,000 | $5,698,000 | $5,698,000 | UFA | - | - | - | - | - | - |
| Jaden Schwartz |
LW |
34 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Allen |
G |
36 | $4,650,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan O'Reilly |
C |
35 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Anthony Duclair |
LW |
30 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
26 | $2,226,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Tucker |
D |
26 | $1,941,000 * | $1,941,000 * | $1,941,000 * | UFA | - | - | - | - | - | - |
| Jack Drury |
C |
26 | $1,725,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
27 | $1,679,000 * | $1,679,000 * | UFA | - | - | - | - | - | - | - |
| Barclay Goodrow |
LW RW |
33 | $1,625,000 * | $1,625,000 * | UFA | - | - | - | - | - | - | - |
| Evan Rodrigues |
C LW RW |
33 | $1,625,000 * | $1,625,000 * | UFA | - | - | - | - | - | - | - |
| Tyler Johnson |
C LW RW |
36 | $1,551,000 * | UFA | - | - | - | - | - | - | - | - |
| Mark Kastelic |
C |
27 | $1,493,000 | UFA | - | - | - | - | - | - | - | - |
| Jonny Brodzinski |
C RW |
33 | $1,444,000 * | UFA | - | - | - | - | - | - | - | - |
| Mike Reilly |
D |
33 | $1,288,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Pezzetta |
C LW |
28 | $1,195,000 * | UFA | - | - | - | - | - | - | - | - |
| Jeffrey Viel |
LW |
29 | $1,024,000 * | $1,024,000 * | $1,024,000 * | UFA | - | - | - | - | - | - |
| Bonus | $3,051,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $97,435,000 | $56,253,000 | $35,058,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sebastian AhoD |
D |
30 | $1,571,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $1,571,000 | $0 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $100 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|