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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brock Faber |
D |
24 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - |
| Roman Josi |
D |
36 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
| Alex DeBrincat |
RW |
29 | $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 |
24 | $8,500,000 | $8,500,000 | $8,500,000 | RFA | - | - | - | - | - | - |
| John Carlson |
D |
36 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - | - |
| Brad Marchand |
LW |
38 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Jaccob Slavin |
D |
32 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Boone Jenner |
C |
33 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Shane Pinto |
C |
26 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Jonathan Huberdeau |
C |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Simon Edvinsson |
D |
23 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Mikael Backlund |
C |
37 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Mikey Anderson |
D |
27 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | - | - | - | - |
| Bryan Rust |
RW |
34 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Joey Daccord |
G |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Joonas Korpisalo |
G |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| James van Riemsdyk |
LW |
37 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Connor McMichael |
C |
25 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
| Isac Lundestrom |
C |
27 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Juuso Valimaki |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Erik Portillo |
G |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $2,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $104,175,000 | $86,675,000 | $45,225,000 | $28,725,000 | $22,225,000 | $18,100,000 | $18,100,000 | $9,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mavrik Bourque |
C |
24 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
| Jordan Spence |
D |
25 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Daemon Hunt |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Leon Muggli |
D |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Luca Marrelli |
D |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Mathieu Cataford |
C LW RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Ludvig Jansson |
D |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Redmond Savage |
C |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Cameron Berg |
C LW RW |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Beckman |
LW |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Anton Wahlberg |
C |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Antti Tuomisto |
D |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Graeme Clarke |
RW |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jean-Luc Foudy |
C |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| John Farinacci |
C |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Michael Buchinger |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Michael Callahan |
D |
27 | $875,000 | $875,000 | UFA | - | - | - | - | - | - | - |
| Miko Matikka |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Artem Guryev |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Matvei Petrov |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Sasha Pastujov |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| William Dufour |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Loke Johansson |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Ludwig Persson |
RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jack Matier |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Olivier Nadeau |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,625,000 | $18,650,000 | $3,625,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Boudreau | 72 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
| 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% | $110 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $53 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $28 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $215 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|