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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
LW RW |
34 | $18,116,000 * | $16,468,000 * | $14,820,000 * | UFA | - | - | - | - | - | - |
| Lucas Raymond |
LW RW |
24 | $9,555,000 | $9,555,000 | $9,555,000 | RFA | - | - | - | - | - | - |
| Noah Hanifin |
D |
29 | $8,328,000 | $7,495,000 | UFA | - | - | - | - | - | - | - |
| Adam Henrique |
C LW |
37 | $5,820,000 | $5,238,000 | UFA | - | - | - | - | - | - | - |
| Claude Giroux |
C RW |
38 | $5,381,000 * | UFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
26 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Dustin Wolf |
G |
25 | $4,494,000 | $4,494,000 | RFA | - | - | - | - | - | - | - |
| Matty Beniers |
C |
23 | $4,422,000 | $4,422,000 | RFA | - | - | - | - | - | - | - |
| Noah Juulsen |
D |
30 | $3,983,000 | UFA | - | - | - | - | - | - | - | - |
| Kirby Dach |
C |
25 | $3,114,000 | $3,114,000 | $3,114,000 | RFA | - | - | - | - | - | - |
| John Marino |
D |
29 | $3,108,000 | $3,108,000 | $3,108,000 | UFA | - | - | - | - | - | - |
| Yegor Chinakhov |
RW |
26 | $2,893,000 | $2,604,000 | RFA | - | - | - | - | - | - | - |
| Kailer Yamamoto |
RW |
28 | $2,737,000 | $2,737,000 | UFA | - | - | - | - | - | - | - |
| Alexander Holtz |
LW RW |
24 | $2,648,000 | $2,648,000 | $2,648,000 | RFA | - | - | - | - | - | - |
| Ilya Lyubushkin |
D |
33 | $2,628,000 * | $2,628,000 * | $2,628,000 * | UFA | - | - | - | - | - | - |
| Filip Chytil |
C LW RW |
28 | $2,482,000 | $2,233,000 | UFA | - | - | - | - | - | - | - |
| Jarred Tinordi |
D |
34 | $1,979,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Lindberg |
G |
27 | $1,134,000 | UFA | - | - | - | - | - | - | - | - |
| Macklin Celebrini |
C LW |
20 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
| Zach Benson |
LW |
21 | $950,000 | $4,735,000 | $4,735,000 | $4,735,000 | RFA | - | - | - | - | - |
| Shane Wright |
C |
23 | $918,333 | $4,778,000 | $4,778,000 | $4,778,000 | RFA | - | - | - | - | - |
| Wyatt Kaiser |
D |
24 | $916,667 | RFA | - | - | - | - | - | - | - | - |
| Brandt Clarke |
D |
24 | $863,333 | $4,864,000 | $4,864,000 | $4,864,000 | RFA | - | - | - | - | - |
| Zack Bolduc |
LW |
23 | $863,333 | $3,011,000 | $3,011,000 | $3,011,000 | RFA | - | - | - | - | - |
| Oskar Bäck |
C |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,583,666 | $90,382,000 | $57,761,000 | $17,388,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Steeves |
C LW RW |
26 | $1,164,000 | UFA | - | - | - | - | - | - | - | - |
| Max Wanner |
D |
23 | $1,152,000 | RFA | - | - | - | - | - | - | - | - |
| Frederic Brunet |
D |
23 | $1,146,000 | RFA | - | - | - | - | - | - | - | - |
| Tyson Kozak |
C |
23 | $1,003,000 | $1,003,000 | $1,003,000 | RFA | - | - | - | - | - | - |
| Isak Rosen |
RW |
23 | $987,000 | $987,000 | RFA | - | - | - | - | - | - | - |
| Anton Frondell |
C RW |
20 | $975,000 | $975,000 | $975,000 | RFA | - | - | - | - | - | - |
| Danila Yurov |
C RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Dino Kambeitz |
C RW |
26 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Joakim Kemell |
RW |
22 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Samuel Honzek |
LW |
21 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Liam Ohgren |
LW |
22 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Adam Sykora |
LW RW |
23 | $831,667 | $831,667 | $831,667 | RFA | - | - | - | - | - | - |
| Ozzy Wiesblatt |
C RW |
25 | $812,500 | $812,500 | $812,500 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $12,631,168 | $8,219,168 | $6,345,501 | $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 | 17,491 | 5,830 | 97% | $100 | $1,749,100 |
| Level 2: 5000 | 14,569 | 4,856 | 97% | $60 | $874,140 |
| Level 3: 2000 | 5,830 | 1,943 | 97% | $35 | $204,050 |
| Level 4: 4000 | 11,028 | 3,676 | 92% | $25 | $275,700 |
| Level 5: 1000 | 2,747 | 916 | 92% | $200 | $549,400 |
| Total Attendance: | 51,665 | 17,222 | 96% | - | $5,442,061 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|