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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor Hellebuyck |
G |
33 | $10,009,000 | $10,009,000 | $10,009,000 | UFA | - | - | - | - | - | - |
| William Nylander |
C LW RW |
31 | $9,779,000 | $9,779,000 | UFA | - | - | - | - | - | - | - |
| Gustav Forsling |
D |
30 | $9,306,000 | $9,306,000 | $9,306,000 | UFA | - | - | - | - | - | - |
| Filip Forsberg |
LW RW |
32 | $8,531,000 | $8,531,000 | $8,531,000 | UFA | - | - | - | - | - | - |
| Adrian Kempe |
LW RW |
30 | $7,620,000 | $6,858,000 | UFA | - | - | - | - | - | - | - |
| Roope Hintz |
C LW |
29 | $6,454,000 | $6,211,000 B | $5,646,000 | $5,081,000 | UFA | - | - | - | - | - |
| Jason Zucker |
C LW RW |
34 | $5,036,000 | $4,578,000 | $4,120,000 | UFA | - | - | - | - | - | - |
| Andrew Copp |
C LW |
33 | $4,628,000 | $4,993,000 | $4,993,000 | $4,993,000 | UFA | - | - | - | - | - |
| Reilly Smith |
LW RW |
36 | $4,539,000 | $4,539,000 | UFA | - | - | - | - | - | - | - |
| Ryan Lindgren |
D |
28 | $4,461,000 | $4,461,000 | $4,461,000 | UFA | - | - | - | - | - | - |
| Shea Theodore |
D |
32 | $4,017,000 | $3,616,000 | UFA | - | - | - | - | - | - | - |
| Marcus Pettersson |
D |
31 | $4,017,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Lyon |
G |
33 | $2,407,000 | UFA | - | - | - | - | - | - | - | - |
| Niko Mikkola |
D |
30 | $1,924,000 | UFA | - | - | - | - | - | - | - | - |
| Garnet Hathaway |
RW |
34 | $1,695,000 * | UFA | - | - | - | - | - | - | - | - |
| Bobby McMann |
C LW |
30 | $1,568,000 | $5,350,000 * | $5,350,000 * | $5,350,000 * | UFA | - | - | - | - | - |
| Joel Hanley |
D |
36 | $1,443,000 * | UFA | - | - | - | - | - | - | - | - |
| Tomas Nosek |
C LW RW |
35 | $1,141,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Lorentz |
C LW |
30 | $811,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Helenius |
C |
23 | $805,833 | $805,833 | RFA | - | - | - | - | - | - | - |
| Bonus | $4,413,400 | $1,693,800 | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,605,233 | $80,730,633 | $52,416,000 | $15,424,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Kirkland |
LW |
31 | $1,135,000 * | UFA | - | - | - | - | - | - | - | - |
| Calen Addison |
D |
26 | $1,114,000 * | $1,114,000 * | UFA | - | - | - | - | - | - | - |
| Braeden Bowman |
C LW RW |
23 | $987,000 | $987,000 | RFA | - | - | - | - | - | - | - |
| Yan Kuznetsov |
D |
25 | $812,500 | $812,500 | $812,500 | RFA | - | - | - | - | - | - |
| Artur Akhtyamov |
G |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $4,823,500 | $3,688,500 | $1,587,500 | $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 - 7 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 39,246 | 5,607 | 93% | $100 | $3,924,600 |
| Level 2: 5000 | 33,450 | 4,779 | 96% | $60 | $2,007,000 |
| Level 3: 2000 | 13,676 | 1,954 | 98% | $35 | $478,660 |
| Level 4: 4000 | 26,509 | 3,787 | 95% | $25 | $662,725 |
| Level 5: 1000 | 6,431 | 919 | 92% | $200 | $1,286,200 |
| Total Attendance: | 119,312 | 17,045 | 95% | - | $12,455,186 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|