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 |
37 | $9,059,000 | UFA | - | - | - | - | - | - | - | - |
| Igor Shesterkin |
G |
30 | $8,605,000 | $8,605,000 | $8,605,000 | UFA | - | - | - | - | - | - |
| Jaccob Slavin |
D |
33 | $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 |
37 | $4,650,000 | UFA | - | - | - | - | - | - | - | - |
| Teuvo Teravainen |
C LW |
32 | $4,617,000 | $4,617,000 | $4,617,000 | UFA | - | - | - | - | - | - |
| Anthony Duclair |
LW |
31 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Howden |
C LW RW |
28 | $3,312,000 | $3,312,000 | UFA | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
26 | $2,226,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Tucker |
D |
27 | $1,941,000 * | $1,941,000 * | $1,941,000 * | UFA | - | - | - | - | - | - |
| Jack Drury |
C |
27 | $1,725,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
28 | $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 | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - |
| Matt Murray |
G |
32 | $1,149,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $3,051,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $98,243,000 | $63,158,000 | $38,651,000 | $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 | - | - | - | - | - | - | - | - |
| Tyler Johnson |
C LW RW |
36 | $1,551,000 * | UFA | - | - | - | - | - | - | - | - |
| A.J. Greer |
LW |
29 | $1,231,000 | $1,231,000 | UFA | - | - | - | - | - | - | - |
| Michael Pezzetta |
C LW |
28 | $1,195,000 * | UFA | - | - | - | - | - | - | - | - |
| Jeffrey Viel |
LW |
29 | $1,024,000 * | $1,024,000 * | $1,024,000 * | UFA | - | - | - | - | - | - |
| FARM TOTALS | $6,572,000 | $2,255,000 | $1,024,000 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 8,417 | 4,209 | 70% | $125 | $1,052,125 |
| Level 2: 5000 | 7,363 | 3,682 | 74% | $75 | $552,225 |
| Level 3: 2000 | 2,702 | 1,351 | 68% | $50 | $135,100 |
| Level 4: 4000 | 5,750 | 2,875 | 72% | $30 | $172,500 |
| Level 5: 1000 | 1,296 | 648 | 65% | $250 | $324,000 |
| Total Attendance: | 25,528 | 12,764 | 71% | - | $3,331,566 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|