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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Leon Draisaitl |
C |
30 | $12,240,000 | $13,777,000 | $12,524,000 | $11,272,000 | UFA | - | - | - | - | - |
| Victor Hedman |
D |
35 | $9,920,000 | $9,018,000 | $8,116,000 | UFA | - | - | - | - | - | - |
| Phillip Danault |
C LW |
33 | $5,587,000 | $5,587,000 | UFA | - | - | - | - | - | - | - |
| Matt Boldy |
LW |
26 | $5,400,000 | $5,400,000 | RFA | - | - | - | - | - | - | - |
| Damon Severson |
D |
33 | $5,068,000 | UFA | - | - | - | - | - | - | - | - |
| Cam Fowler |
D |
34 | $5,036,000 | $5,036,000 | $5,036,000 | UFA | - | - | - | - | - | - |
| Ukko-Pekka Luukkonen |
G |
28 | $4,617,000 | $4,617,000 | $4,617,000 | UFA | - | - | - | - | - | - |
| Dylan Holloway |
C LW |
25 | $4,383,000 | $4,383,000 | $4,383,000 | RFA | - | - | - | - | - | - |
| Artem Zub |
D |
32 | $4,344,000 | $4,344,000 | $4,344,000 | UFA | - | - | - | - | - | - |
| Jordan Kyrou |
C RW |
29 | $3,783,000 | $3,783,000 | UFA | - | - | - | - | - | - | - |
| Viktor Arvidsson |
RW |
34 | $2,887,000 | $2,887,000 | UFA | - | - | - | - | - | - | - |
| Morgan Barron |
C LW RW |
27 | $2,805,000 | $2,805,000 | $2,805,000 | UFA | - | - | - | - | - | - |
| Dmitry Kulikov |
D |
35 | $2,677,000 * | $2,677,000 * | UFA | - | - | - | - | - | - | - |
| Connor McMichael |
C LW |
25 | $2,670,000 | $2,670,000 | RFA | - | - | - | - | - | - | - |
| John-Jason Peterka |
C LW RW |
24 | $2,281,000 | $2,281,000 | RFA | - | - | - | - | - | - | - |
| Ryan Lomberg |
LW |
31 | $1,774,000 * | $1,613,000 * | $1,452,000 * | UFA | - | - | - | - | - | - |
| Uvis Balinskis |
D |
31 | $1,686,000 | $1,686,000 | UFA | - | - | - | - | - | - | - |
| Jonas Johansson |
G |
31 | $1,593,000 * | $1,593,000 * | UFA | - | - | - | - | - | - | - |
| Jesper Wallstedt |
G |
23 | $1,200,000 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - |
| Michael Eyssimont |
C LW |
31 | $1,191,000 | UFA | - | - | - | - | - | - | - | - |
| Emil Andrae |
D |
24 | $937,000 | $937,000 | $937,000 | RFA | - | - | - | - | - | - |
| Elmer Soderblom |
C LW |
26 | $854,000 | $957,000 | $957,000 | $957,000 | RFA | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $82,933,000 | $77,251,000 | $46,371,000 | $12,229,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jesper Fast |
RW |
34 | $1,421,000 | UFA | - | - | - | - | - | - | - | - |
| Nikolas Matinpalo |
D |
29 | $997,000 | $997,000 | UFA | - | - | - | - | - | - | - |
| Seamus Casey |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Michael Brandsegg-Nygard |
RW |
22 | $942,500 | $942,500 | $942,500 | RFA | - | - | - | - | - | - |
| Zayne Parekh |
D |
20 | $942,500 | $942,500 | $942,500 | RFA | - | - | - | - | - | - |
| Cole Hutson |
D |
20 | $940,833 | $940,833 | $940,833 | RFA | - | - | - | - | - | - |
| Ethan Del Mastro |
D |
23 | $855,833 | $855,833 | RFA | - | - | - | - | - | - | - |
| Brett Berard |
LW RW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Stephen Halliday |
C LW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $8,599,666 | $7,178,666 | $4,375,833 | $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 | 22,980 | 5,745 | 96% | $90 | $2,068,200 |
| Level 2: 5000 | 19,025 | 4,756 | 95% | $50 | $951,250 |
| Level 3: 2000 | 8,000 | 2,000 | 100% | $25 | $200,000 |
| Level 4: 4000 | 15,797 | 3,949 | 99% | $20 | $315,940 |
| Level 5: 1000 | 3,796 | 949 | 95% | $150 | $569,400 |
| Total Attendance: | 69,598 | 17,400 | 97% | - | $6,116,137 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|