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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Kucherov |
LW RW |
33 | $13,808,000 * | $12,429,000 * | UFA | - | - | - | - | - | - | - |
| David Perron |
LW RW |
38 | $5,434,000 | UFA | - | - | - | - | - | - | - | - |
| Patrik Laine |
LW RW |
28 | $5,089,000 | UFA | - | - | - | - | - | - | - | - |
| Jack McBain |
C LW |
27 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Ryan Graves |
D |
31 | $4,422,000 | $4,422,000 | UFA | - | - | - | - | - | - | - |
| David Kampf |
C LW RW |
31 | $4,183,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Anderson |
LW RW |
33 | $3,798,000 | $3,798,000 | $3,798,000 | UFA | - | - | - | - | - | - |
| Alex Nedeljkovic |
G |
31 | $3,587,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Erne |
LW RW |
31 | $3,395,000 | UFA | - | - | - | - | - | - | - | - |
| Philipp Kurashev |
C LW RW |
27 | $3,312,000 | $3,312,000 | $3,312,000 | UFA | - | - | - | - | - | - |
| Pierre Engvall |
LW RW |
30 | $3,105,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Brown |
RW |
32 | $2,910,000 | $2,910,000 | UFA | - | - | - | - | - | - | - |
| Mason Appleton |
C |
30 | $2,796,000 | UFA | - | - | - | - | - | - | - | - |
| Yakov Trenin |
C |
29 | $2,783,000 | $2,783,000 | $2,783,000 | UFA | - | - | - | - | - | - |
| MacKenzie Entwistle |
RW |
27 | $2,693,000 | $2,693,000 | UFA | - | - | - | - | - | - | - |
| Jiri Patera |
G |
27 | $1,941,000 | UFA | - | - | - | - | - | - | - | - |
| Bobby Brink |
RW |
26 | $1,387,000 | $1,387,000 | RFA | - | - | - | - | - | - | - |
| Connor Bedard |
C |
21 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Victor Mancini |
D |
24 | $1,109,000 * | $1,109,000 * | RFA | - | - | - | - | - | - | - |
| Brock Faber |
D |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Jayden Struble |
D |
26 | $867,500 | RFA | - | - | - | - | - | - | - | - |
| Declan Chisholm |
D |
26 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jackson LaCombe |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| John Ludvig |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $582,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $76,151,500 | $39,343,000 | $9,893,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Hryckowian |
C LW RW |
22 | $1,974,000 * | $1,974,000 * | $1,974,000 * | RFA | - | - | - | - | - | - |
| Quinn Hutson |
RW |
25 | $1,745,000 * | $1,745,000 * | RFA | - | - | - | - | - | - | - |
| Luke Krys |
D |
26 | $1,663,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Ersson |
G |
26 | $1,463,000 | UFA | - | - | - | - | - | - | - | - |
| Emmitt Finnie |
C |
21 | $1,457,000 * | $1,457,000 * | RFA | - | - | - | - | - | - | - |
| Justin Hryckowian |
C LW RW |
25 | $1,410,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Edstrom |
C RW |
26 | $1,310,000 * | $1,310,000 * | RFA | - | - | - | - | - | - | - |
| Tim Washe |
C |
25 | $1,197,000 * | $1,197,000 * | RFA | - | - | - | - | - | - | - |
| Arttu Hyry |
RW |
26 | $1,097,000 * | $1,097,000 * | RFA | - | - | - | - | - | - | - |
| William Strömgren |
LW |
24 | $1,017,000 * | $1,017,000 * | RFA | - | - | - | - | - | - | - |
| Jorian Donovan |
D |
23 | $977,000 * | $977,000 * | RFA | - | - | - | - | - | - | - |
| Michael Misa |
C |
19 | $975,000 | $975,000 | $975,000 | RFA | - | - | - | - | - | - |
| Igor Chernyshov |
LW RW |
20 | $934,167 | $934,167 | $934,167 | RFA | - | - | - | - | - | - |
| Denver Barkey |
C LW |
21 | $890,000 | $890,000 | $890,000 | RFA | - | - | - | - | - | - |
| Easton Cowan |
LW RW |
21 | $876,167 | $876,167 | $876,167 | RFA | - | - | - | - | - | - |
| Jordan Dumais |
RW |
22 | $860,000 | $860,000 | RFA | - | - | - | - | - | - | - |
| Emil Heineman |
LW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $20,620,334 | $16,084,334 | $5,649,334 | $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 - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 17,263 | 5,754 | 96% | $100 | $1,726,300 |
| Level 2: 5000 | 14,430 | 4,810 | 96% | $60 | $865,800 |
| Level 3: 2000 | 5,983 | 1,994 | 100% | $35 | $209,405 |
| Level 4: 4000 | 11,518 | 3,839 | 96% | $25 | $287,950 |
| Level 5: 1000 | 2,856 | 952 | 95% | $200 | $571,200 |
| Total Attendance: | 52,050 | 17,350 | 96% | - | $5,454,376 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|