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
Pavel Buchnevich	LW RW	30	$8,000,000	$8,000,000	$8,000,000	$8,000,000	UFA	-	-	-	-	-
Josh Morrissey	D	30	$7,950,000	$7,950,000	$7,950,000	$7,950,000	UFA	-	-	-	-	-
Nick Suzuki	C	26	$7,875,000	$7,875,000	$7,875,000	$7,875,000	$7,875,000	UFA	-	-	-	-
Cole Caufield	RW	25	$7,850,000	$7,850,000	RFA	-	-	-	-	-	-	-
Devon Toews	D	31	$7,200,000	$7,200,000	$7,200,000	$7,200,000	UFA	-	-	-	-	-
Matty Beniers	C	23	$7,142,857	$7,142,857	$7,142,857	$7,142,857	RFA	-	-	-	-	-
Anze Kopitar	C	38	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA	-	-	-	-	-
Anders Lee	LW	35	$7,000,000	$7,000,000	UFA	-	-	-	-	-	-	-
Darcy Kuemper	G	35	$5,350,000	$5,350,000	$5,350,000	UFA	-	-	-	-	-	-
Noah Hanifin	D	28	$5,250,000	$5,250,000	UFA	-	-	-	-	-	-	-
Jonathan Huberdeau	LW	32	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-	-
Dmitry Kulikov	D	35	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Alexandre Carrier	D	29	$2,500,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA	-	-	-	-
Tristan Jarry	G	30	$2,500,000	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-
Lars Eller	C	36	$2,500,000	UFA	-	-	-	-	-	-	-	-
Drew OConnor	LW	27	$1,450,000	$1,450,000	UFA	-	-	-	-	-	-	-
Michael Amadio	C RW	29	$1,000,000	UFA	-	-	-	-	-	-	-	-
Jake Sanderson	D	23	$950,000	$8,050,000	$8,050,000	RFA	-	-	-	-	-	-
Adam Fantilli	C	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Logan Stankoven	C RW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$91,867,857	$96,967,857	$65,067,857	$51,667,857	$11,875,000	$0	$0	$0	$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
Samuel Ersson	G	26	$2,750,000	$2,750,000	$2,750,000	$2,750,000	UFA	-	-	-	-	-
Mathieu Joseph	LW RW	28	$2,750,000	$2,750,000	UFA	-	-	-	-	-	-	-
Mitchell Chaffee	RW	27	$1,750,000	$1,750,000	$1,750,000	$1,750,000	UFA	-	-	-	-	-
Beck Malenstyn	LW	27	$1,500,000	$1,500,000	$1,500,000	$1,500,000	UFA	-	-	-	-	-
Marc Gatcomb	RW	26	$1,250,000	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-	-	-
Mikulas Hovorka	D	24	$1,025,000	$1,025,000	RFA	-	-	-	-	-	-	-
Nathan Bastian	RW	28	$975,000	$975,000	$975,000	$975,000	UFA	-	-	-	-	-
Jesper Wallstedt	G	23	$950,000	$2,850,000	$2,850,000	RFA	-	-	-	-	-	-
Simon Nemec	D	21	$950,000	$2,850,000	$2,850,000	RFA	-	-	-	-	-	-
Georgii Merkulov	LW	25	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Matt Stienburg	C	25	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Jacob Quillan	C	23	$925,000	$925,000	RFA	-	-	-	-	-	-	-
Jack Finley	C	23	$900,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Helge Grans	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Jayden Struble	D	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Nikita Chibrikov	LW RW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Daniil Chayka	D	23	$900,000	RFA	-	-	-	-	-	-	-	-
Yaniv Perets	G	25	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Declan Carlile	D	25	$850,000	$975,000	$975,000	$975,000	$975,000	UFA	-	-	-	-
Aleksanteri Kaskimaki	C	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Jack Thompson	D	23	$850,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Roman Schmidt	D	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Simon Robertsson	C	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Calle Clang	G	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Sasha Pastujov	LW RW	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Jan Bednar	G	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Ruslan Khazheyev	G	21	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Danny Zhilkin	C	22	$750,000	$750,000	RFA	-	-	-	-	-	-	-
FARM TOTALS			$30,350,000	$33,200,000	$19,775,000	$9,200,000	$975,000	$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
Claude Julien	60	$4,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 25 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	140,281	5,611	94%	$100	$14,028,100
Level 2: 5000	118,316	4,733	95%	$60	$7,098,960
Level 3: 2000	47,768	1,911	96%	$35	$1,671,880
Level 4: 4000	96,016	3,841	96%	$25	$2,400,400
Level 5: 1000	23,777	951	95%	$200	$4,755,400
Total Attendance:	426,158	17,046	95%	-	$31,661,369

Balance Sheet

Income

Home Games Left	16
Average Attendance - %	17,046 (95%)
Average Income per Game	$1,266,455
Year to Date Revenue	$ 31,661,369
Estimated Revenue	$20,263,276
End Year Estimated Revenue	$51,924,645

Expense

Days Remaining	1
Pro Expenses Per Days	$478,478
Pro Year To Date Expenses	$478,478
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$91,867,857
Estimated Season Expenses	$92,346,335

Bank Account

Current Funds	$57,476,681
Projected Revenue +	$51,924,645
Projected Expenses -	$92,346,335
Projected Bank Account	$17,054,991

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$91,867,857
Remaining Cap Space	$3,632,143

Canadiens	2
Wild	4

Canadiens	0
Sabres	0

Canadiens	0
Golden Knights	0