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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Roman Josi |
D |
35 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - |
| Alex DeBrincat |
RW |
28 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | UFA | - |
| Seth Jarvis |
C |
23 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | RFA | - | - | - | - | - |
| Brad Marchand |
LW |
37 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Jaccob Slavin |
D |
31 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - |
| Boone Jenner |
C |
32 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Shane Pinto |
C |
25 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - |
| Jonathan Huberdeau |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Patrik Laine |
LW |
27 | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | UFA | - | - | - | - | - |
| Mikael Backlund |
C |
36 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - |
| Mikey Anderson |
D |
26 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | - | - | - |
| Bryan Rust |
RW |
33 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| John Carlson |
D |
35 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Joey Daccord |
G |
29 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Joonas Korpisalo |
G |
31 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| James van Riemsdyk |
LW |
36 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Isac Lundestrom |
C |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Juuso Valimaki |
D |
27 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Connor McMichael |
C |
24 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Erik Portillo |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Brock Faber |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Edvinsson |
D |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
26 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $2,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,100,000 | $83,025,000 | $66,675,000 | $40,425,000 | $19,225,000 | $12,725,000 | $8,600,000 | $8,600,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jordan Spence |
D |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| Adam Beckman |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Graeme Clarke |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Anton Wahlberg |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jett Luchanko |
C |
19 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Michael Buchinger |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Miko Matikka |
C LW RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Artem Guryev |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Joni Jurmo |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Matvei Petrov |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Sasha Pastujov |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Antonio Stranges |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Antti Tuomisto |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| John Farinacci |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Mavrik Bourque |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| William Dufour |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jean-Luc Foudy |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jett Woo |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Callahan |
D |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Biro |
C |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Matier |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Olivier Nadeau |
RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Cam Johnson |
G |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Curtis Hall |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Ethan Haider |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,375,000 | $10,550,000 | $3,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Boudreau | 71 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 51,876 | 3,705 | 62% | $110 | $5,706,360 |
| Level 2: 5000 | 50,743 | 3,625 | 72% | $60 | $3,044,580 |
| Level 3: 2000 | 14,151 | 1,011 | 51% | $53 | $750,003 |
| Level 4: 4000 | 36,801 | 2,629 | 66% | $28 | $1,030,428 |
| Level 5: 1000 | 9,716 | 694 | 69% | $215 | $2,088,940 |
| Total Attendance: | 163,287 | 11,663 | 65% | - | $13,251,326 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|