Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Roman Josi |
D |
32 | $9,900,000 | $9,900,000 | $9,900,000 | UFA | - | - |
| Mathew Barzal |
C RW |
25 | $7,300,000 | RFA | - | - | - | - |
| Tyler Seguin |
C RW |
30 | $5,500,000 | $5,500,000 | UFA | - | - | - |
| Kevin Hayes |
C LW RW |
30 | $4,900,000 | $4,900,000 | UFA | - | - | - |
| Travis Konecny |
C LW RW |
25 | $4,400,000 | $4,400,000 | $4,400,000 | RFA | - | - |
| Evgeni Dadonov |
LW RW |
33 | $4,100,000 | UFA | - | - | - | - |
| Vince Dunn |
D |
26 | $4,000,000 | $4,000,000 | RFA | - | - | - |
| Gustav Nyquist |
C LW RW |
33 | $3,950,000 | UFA | - | - | - | - |
| Jakub Vrana |
LW |
26 | $3,500,000 | $3,500,000 | RFA | - | - | - |
| Lars Eller |
C LW |
33 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Alexandre Carrier |
D |
26 | $3,475,000 | $3,475,000 | $3,475,000 | $3,475,000 | UFA | - |
| Cal Petersen |
G |
28 | $3,425,000 | UFA | - | - | - | - |
| Jake Muzzin |
D |
33 | $3,200,000 | $3,200,000 | $3,200,000 | UFA | - | - |
| Jordan Martinook |
C LW RW |
30 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA | - |
| Pierre Engvall |
C LW RW |
26 | $2,300,000 | $2,300,000 | $2,300,000 | UFA | - | - |
| Dan Vladar |
G |
25 | $2,200,000 | $2,200,000 | RFA | - | - | - |
| Teddy Blueger |
C LW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - |
| Colin Miller |
D |
30 | $1,500,000 | UFA | - | - | - | - |
| Noah Gregor |
C LW RW |
24 | $1,175,000 | $1,175,000 | $1,175,000 | RFA | - | - |
| Pierre-Edouard Bellemare |
C LW |
37 | $1,075,000 | $1,075,000 | UFA | - | - | - |
| Braden Schneider |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| PRO TOTALS | $74,575,000 | $54,300,000 | $28,750,000 | $5,775,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Paul Stastny |
C LW |
37 | $5,050,000 | $5,050,000 | UFA | - | - | - |
| Brendan Gallagher |
RW |
30 | $3,750,000 | $3,750,000 | UFA | - | - | - |
| Craig Smith |
C RW |
33 | $1,375,000 | $1,375,000 | UFA | - | - | - |
| Frederic Allard |
D |
25 | $1,000,000 | RFA | - | - | - | - |
| Jiri Kulich |
C LW RW |
18 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Simon Nemec |
D |
18 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Jordan Spence |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Hunter McKown |
C LW RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| William Dufour |
C RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| David Farrance |
D |
23 | $775,000 | RFA | - | - | - | - |
| Lukas Dostal |
G |
22 | $775,000 | RFA | - | - | - | - |
| Reilly Walsh |
D |
23 | $775,000 | RFA | - | - | - | - |
| Scott Reedy |
C RW |
23 | $775,000 | RFA | - | - | - | - |
| Jeremy McKenna |
RW |
23 | $725,000 | $725,000 | RFA | - | - | - |
| Wyatt Bongiovanni |
C |
23 | $700,000 | $700,000 | $700,000 | $700,000 | RFA | - |
| Dylan Ferguson |
G |
24 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Dysin Mayo |
D |
26 | $700,000 | $700,000 | RFA | - | - | - |
| Mason Geertsen |
C LW D |
27 | $700,000 | $700,000 | UFA | - | - | - |
| Sheldon Rempal |
LW RW |
27 | $700,000 | $700,000 | UFA | - | - | - |
| Jimmy Huntington |
C |
24 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Peetro Seppala |
D |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Taylor Gauthier |
G |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Jakub Galvas |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Tyler Inamoto |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Alex-Olivier Voyer |
C RW |
23 | $625,000 | $625,000 | RFA | - | - | - |
| Josiah Slavin |
C LW |
24 | $625,000 | $625,000 | RFA | - | - | - |
| Maxim Golod |
LW |
22 | $625,000 | $625,000 | RFA | - | - | - |
| Ryan McGregor |
C |
23 | $625,000 | $625,000 | RFA | - | - | - |
| Joe Carroll |
LW |
21 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Travis Mitchell |
D |
23 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Dylan MacPherson |
D |
24 | $600,000 | $600,000 | RFA | - | - | - |
| Ryan Fanti |
G |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Kristians Rubins |
D |
25 | $550,000 | RFA | - | - | - | - |
| Bobby Nardella |
D |
26 | $525,000 | $525,000 | RFA | - | - | - |
| CJ Suess |
C LW |
28 | $500,000 | UFA | - | - | - | - |
| Sean Malone |
C LW |
27 | $500,000 | RFA | - | - | - | - |
| Brad Morrison |
C |
25 | RFA | - | - | - | - | - |
| FARM TOTALS | $33,225,000 | $27,575,000 | $8,125,000 | $1,900,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6300 | 18,539 | 6,180 | 98% | $125 | $2,317,375 |
| Level 2: 5300 | 12,396 | 4,132 | 78% | $85 | $1,053,660 |
| Level 3: 4200 | 8,608 | 2,869 | 68% | $65 | $559,520 |
| Level 4: 4200 | 9,881 | 3,294 | 78% | $45 | $444,645 |
| Level 5: 1000 | 2,736 | 912 | 91% | $250 | $684,000 |
| Total Attendance: | 52,160 | 17,387 | 83% | - | $5,565,119 |
FARM Attendance - 5 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 15000 | 20 | 4 | 0% | $3000 | $60,000 |
| Level 2: 29928 | 10 | 2 | 0% | $6000 | $60,000 |
| Total Attendance: | 44,928 | 8,986 | 20% | - | $479,424 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|