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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Juuse Saros |
G |
31 | $16,380,000 | $10,811,000 | $10,811,000 | $10,811,000 | UFA | - | - | - | - | - |
| J.T. Miller |
C LW RW |
33 | $7,942,000 | $7,219,000 | $6,498,000 | UFA | - | - | - | - | - | - |
| Vladimir Tarasenko |
RW |
34 | $5,885,000 | $5,350,000 | $4,816,000 | UFA | - | - | - | - | - | - |
| Rickard Rakell |
C LW RW |
34 | $5,715,000 * | $5,715,000 * | UFA | - | - | - | - | - | - | - |
| Ryan McDonagh |
D |
37 | $5,459,000 * | $5,459,000 * | UFA | - | - | - | - | - | - | - |
| Ryan Pulock |
D |
33 | $5,447,000 | $5,447,000 | UFA | - | - | - | - | - | - | - |
| Erik Karlsson |
D |
36 | $5,081,000 * | $5,081,000 * | $5,081,000 * | UFA | - | - | - | - | - | - |
| Brandon Carlo |
D |
29 | $4,908,000 * | $4,908,000 * | $4,908,000 * | UFA | - | - | - | - | - | - |
| Ryan Donato |
C |
31 | $4,712,000 | $4,993,000 | $4,993,000 | $4,993,000 | UFA | - | - | - | - | - |
| Jordan Staal |
C |
39 | $4,695,000 | $4,695,000 | UFA | - | - | - | - | - | - | - |
| Ryan O'Reilly |
C |
36 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Alexander Wennberg |
C LW RW |
32 | $3,848,000 | $5,036,000 | $5,036,000 | $5,036,000 | UFA | - | - | - | - | - |
| Morgan Geekie |
C |
28 | $3,717,000 | $3,345,000 | UFA | - | - | - | - | - | - | - |
| Nick Foligno |
LW RW |
38 | $3,635,000 * | UFA | - | - | - | - | - | - | - | - |
| Trevor van Riemsdyk |
D |
35 | $3,190,000 * | $3,190,000 * | $3,190,000 * | UFA | - | - | - | - | - | - |
| Noel Acciari |
C RW |
34 | $2,475,000 * | $2,475,000 * | $2,475,000 * | UFA | - | - | - | - | - | - |
| Nic Dowd |
C RW |
36 | $2,270,000 * | $2,270,000 * | UFA | - | - | - | - | - | - | - |
| Sam Carrick |
C |
35 | $1,800,000 * | $1,800,000 * | UFA | - | - | - | - | - | - | - |
| Zemgus Girgensons |
C LW |
33 | $1,684,000 * | $1,684,000 * | UFA | - | - | - | - | - | - | - |
| David Rittich |
G |
34 | $1,671,000 * | $1,671,000 * | UFA | - | - | - | - | - | - | - |
| Mads Sogaard |
G |
25 | $1,480,000 * | $1,480,000 * | $1,480,000 * | RFA | - | - | - | - | - | - |
| Joel Edmundson |
D |
33 | $1,459,000 | UFA | - | - | - | - | - | - | - | - |
| Vincent Desharnais |
D |
30 | $1,324,000 * | $1,324,000 * | UFA | - | - | - | - | - | - | - |
| John Klingberg |
D |
34 | $1,034,000 * | $1,034,000 * | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $100,311,000 | $84,987,000 | $49,288,000 | $20,840,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mattias Janmark |
C LW RW |
33 | $1,483,000 | UFA | - | - | - | - | - | - | - | - |
| Philippe Myers |
D |
29 | $1,475,000 | $1,475,000 | UFA | - | - | - | - | - | - | - |
| Isaac Belliveau |
D |
23 | $775,000 * | $775,000 * | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $3,733,000 | $2,250,000 | $0 | $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 - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 8,096 | 2,024 | 34% | $250 | $2,024,000 |
| Level 2: 5000 | 10,276 | 2,569 | 51% | $100 | $1,027,600 |
| Level 3: 2000 | 4,303 | 1,076 | 54% | $65 | $279,695 |
| Level 4: 4000 | 10,053 | 2,513 | 63% | $35 | $351,855 |
| Level 5: 1000 | 1,354 | 339 | 34% | $500 | $677,000 |
| Total Attendance: | 34,082 | 8,521 | 47% | - | $6,496,624 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|