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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov |
LW RW |
29 | $9,550,000 | $10,631,000 | $10,631,000 | $10,631,000 | UFA | - | - | - | - | - |
| Dylan Larkin |
C LW RW |
30 | $9,468,000 | $9,468,000 | $9,468,000 | UFA | - | - | - | - | - | - |
| Thomas Harley |
D |
25 | $9,358,000 * | $8,118,000 * | RFA | - | - | - | - | - | - | - |
| Kent Johnson |
C LW |
24 | $8,958,000 | $8,958,000 | $8,958,000 | RFA | - | - | - | - | - | - |
| Ryan Nugent-Hopkins |
C LW |
33 | $7,823,000 | $7,823,000 | UFA | - | - | - | - | - | - | - |
| Nick Schmaltz |
C LW RW |
30 | $7,553,000 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - |
| Rasmus Andersson |
D |
30 | $7,553,000 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - |
| Jacob Middleton |
D |
31 | $7,485,000 | $7,485,000 | $7,485,000 | UFA | - | - | - | - | - | - |
| Noah Dobson |
D |
27 | $7,485,000 | $7,485,000 | $7,485,000 | UFA | - | - | - | - | - | - |
| Tom Wilson |
RW |
32 | $5,447,000 | $5,447,000 | UFA | - | - | - | - | - | - | - |
| Brenden Dillon |
D |
35 | $4,878,000 | $5,366,000 | UFA | - | - | - | - | - | - | - |
| Darcy Kuemper |
G |
37 | $4,461,000 | $4,015,000 | UFA | - | - | - | - | - | - | - |
| Kirill Marchenko |
RW |
26 | $3,011,000 | $3,011,000 | RFA | - | - | - | - | - | - | - |
| Alex Newhook |
C LW RW |
25 | $2,757,000 * | $2,757,000 * | RFA | - | - | - | - | - | - | - |
| Zach Bogosian |
D |
36 | $2,576,000 * | UFA | - | - | - | - | - | - | - | - |
| Pavel Dorofeyev |
C LW |
26 | $1,051,000 | RFA | - | - | - | - | - | - | - | - |
| Dmitri Voronkov |
C LW RW |
27 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Marat Khusnutdinov |
C |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| William Eklund |
LW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Justus Annunen |
G |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $102,902,333 | $95,670,000 | $59,133,000 | $10,631,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan McIlrath |
D |
34 | $1,847,000 * | $1,510,000 * | UFA | - | - | - | - | - | - | - |
| Ryan Ufko |
D |
24 | $930,833 | $930,833 | $930,833 | RFA | - | - | - | - | - | - |
| Brendan Brisson |
C LW RW |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Scott Morrow |
D |
25 | $916,667 | $916,667 | RFA | - | - | - | - | - | - | - |
| Hendrix Lapierre |
C |
25 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Elias Salomonsson |
D |
22 | $831,667 | $831,667 | $831,667 | RFA | - | - | - | - | - | - |
| Daemon Hunt |
D |
24 | $828,333 | RFA | - | - | - | - | - | - | - | - |
| Leevi Merilainen |
G |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Danil Gushchin |
LW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jean-Luc Foudy |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Phillips |
C RW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Hlavaj |
G |
25 | $775,000 * | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,017,833 | $5,739,167 | $2,537,500 | $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 - 9 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 51,930 | 5,770 | 96% | $100 | $5,193,000 |
| Level 2: 5000 | 41,894 | 4,655 | 93% | $60 | $2,513,640 |
| Level 3: 2000 | 17,556 | 1,951 | 98% | $40 | $702,240 |
| Level 4: 4000 | 34,524 | 3,836 | 96% | $24 | $828,576 |
| Level 5: 1000 | 7,098 | 789 | 79% | $214 | $1,518,972 |
| Total Attendance: | 153,002 | 17,000 | 94% | - | $16,027,078 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|