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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Werenski |
D |
29 | $11,187,000 | $10,170,000 | $9,153,000 | UFA | - | - | - | - | - | - |
| Jack Hughes |
C LW RW |
25 | $10,058,000 * | $9,144,000 * | $8,230,000 * | RFA | - | - | - | - | - | - |
| Kaapo Kakko |
RW |
25 | $10,031,000 * | $9,120,000 * | $8,209,000 * | RFA | - | - | - | - | - | - |
| Robert Thomas |
C RW |
28 | $8,328,000 | $8,328,000 | UFA | - | - | - | - | - | - | - |
| Juraj Slafkovsky |
LW RW |
22 | $5,837,000 | $5,306,000 | $4,776,000 | RFA | - | - | - | - | - | - |
| Connor Murphy |
D |
33 | $5,078,000 * | $5,078,000 * | $5,078,000 * | UFA | - | - | - | - | - | - |
| Jonas Siegenthaler |
D |
30 | $4,256,000 * | $4,256,000 * | $4,256,000 * | UFA | - | - | - | - | - | - |
| Dawson Mercer |
C RW |
24 | $4,089,000 | $4,089,000 | RFA | - | - | - | - | - | - | - |
| Shayne Gostisbehere |
D |
33 | $4,050,000 * | $3,646,000 * | UFA | - | - | - | - | - | - | - |
| Jesperi Kotkaniemi |
C LW |
27 | $3,992,000 | $3,593,000 | RFA | - | - | - | - | - | - | - |
| Morgan Frost |
C |
27 | $3,717,000 | $3,717,000 | UFA | - | - | - | - | - | - | - |
| James Reimer |
G |
38 | $2,881,000 * | UFA | - | - | - | - | - | - | - | - |
| Andrei Kuzmenko |
LW RW |
31 | $2,548,000 * | $2,548,000 * | $2,548,000 * | UFA | - | - | - | - | - | - |
| Shane Pinto |
C |
25 | $2,530,000 | $6,761,000 | $6,146,000 | $5,532,000 | RFA | - | - | - | - | - |
| Anton Forsberg |
G |
33 | $2,387,000 * | $2,148,000 * | UFA | - | - | - | - | - | - | - |
| Tony DeAngelo |
D |
30 | $2,295,000 * | $2,295,000 * | $2,295,000 * | UFA | - | - | - | - | - | - |
| Sam Malinski |
D |
28 | $2,195,000 | $5,837,000 | $5,837,000 | $5,837,000 | UFA | - | - | - | - | - |
| Tanner Jeannot |
LW |
29 | $1,483,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Knies |
LW RW |
23 | $925,000 | $5,940,000 | $5,940,000 | $5,940,000 | RFA | - | - | - | - | - |
| Jacob Fowler |
G |
21 | $923,333 | $923,333 | $923,333 | RFA | - | - | - | - | - | - |
| Connor Zary |
C LW |
25 | $863,333 | $3,584,000 | $3,584,000 | $3,584,000 | RFA | - | - | - | - | - |
| Will Cuylle |
LW |
25 | $828,333 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $7,385,200 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $97,867,199 | $96,483,333 | $66,975,333 | $20,893,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Max Shabanov |
RW |
27 | $1,782,000 * | $1,782,000 * | $1,782,000 * | RFA | - | - | - | - | - | - |
| Colin Miller |
D |
33 | $1,520,000 * | $1,520,000 * | UFA | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
28 | $1,434,000 | UFA | - | - | - | - | - | - | - | - |
| Ty Smith |
D |
26 | $1,366,000 | UFA | - | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
26 | $1,301,000 * | $1,301,000 * | RFA | - | - | - | - | - | - | - |
| Ilya Solovyov |
D |
26 | $1,120,000 | RFA | - | - | - | - | - | - | - | - |
| Rafaël Harvey-Pinard |
LW |
28 | $1,095,000 | $1,095,000 | UFA | - | - | - | - | - | - | - |
| Sam Dickinson |
D |
21 | $942,500 | $942,500 | $942,500 | RFA | - | - | - | - | - | - |
| Jordan Harris |
D |
27 | $908,000 | RFA | - | - | - | - | - | - | - | - |
| Jared Wright |
LW RW |
23 | $898,000 * | $898,000 * | $898,000 * | RFA | - | - | - | - | - | - |
| Vitaly Kravtsov |
LW RW |
26 | $892,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $13,258,500 | $7,538,500 | $3,622,500 | $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 | 16,815 | 5,605 | 93% | $100 | $1,681,500 |
| Level 2: 5000 | 14,185 | 4,728 | 95% | $60 | $851,100 |
| Level 3: 2000 | 5,558 | 1,853 | 93% | $35 | $194,530 |
| Level 4: 4000 | 11,542 | 3,847 | 96% | $25 | $288,550 |
| Level 5: 1000 | 2,777 | 926 | 93% | $200 | $555,400 |
| Total Attendance: | 50,877 | 16,959 | 94% | - | $5,320,908 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|