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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sam Reinhart |
C RW |
30 | $14,046,000 | $14,046,000 | UFA | - | - | - | - | - | - | - |
| Mikko Rantanen |
LW RW |
29 | $8,754,000 * | $8,754,000 * | UFA | - | - | - | - | - | - | - |
| Andrei Vasilevskiy |
G |
32 | $8,245,000 * | UFA | - | - | - | - | - | - | - | - |
| Brock Nelson |
C LW |
34 | $7,823,000 * | $7,823,000 * | $7,823,000 * | UFA | - | - | - | - | - | - |
| Sean Couturier |
C |
33 | $6,455,000 * | $6,455,000 * | $6,455,000 * | UFA | - | - | - | - | - | - |
| MacKenzie Weegar |
D |
33 | $6,294,000 * | UFA | - | - | - | - | - | - | - | - |
| Justin Faulk |
D |
34 | $5,580,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Eberle |
RW |
36 | $5,353,000 | $5,353,000 | $5,353,000 | UFA | - | - | - | - | - | - |
| Scott Laughton |
C LW |
32 | $5,122,000 | $5,122,000 | $5,122,000 | UFA | - | - | - | - | - | - |
| Olli Maatta |
D |
32 | $4,950,000 | $4,500,000 | $4,050,000 | UFA | - | - | - | - | - | - |
| Yanni Gourde |
C LW RW |
34 | $4,918,000 | $4,918,000 | $4,918,000 | UFA | - | - | - | - | - | - |
| Dante Fabbro |
D |
28 | $4,422,000 | $4,422,000 | $4,422,000 | UFA | - | - | - | - | - | - |
| Michael Carcone |
LW |
30 | $3,970,000 * | $3,970,000 * | UFA | - | - | - | - | - | - | - |
| Alex Killorn |
C LW |
37 | $3,611,000 | $2,954,000 | UFA | - | - | - | - | - | - | - |
| Casey DeSmith |
G |
35 | $2,840,000 * | $2,840,000 * | UFA | - | - | - | - | - | - | - |
| Darren Raddysh |
D |
30 | $2,753,000 | UFA | - | - | - | - | - | - | - | - |
| Dennis Hildeby |
G |
25 | $2,327,000 * | $2,327,000 * | $2,327,000 * | RFA | - | - | - | - | - | - |
| Kyle MacLean |
LW |
27 | $2,001,000 * | $2,001,000 * | UFA | - | - | - | - | - | - | - |
| Collin Graf |
C RW |
24 | $1,455,000 | RFA | - | - | - | - | - | - | - | - |
| Carl Grundstrom |
LW RW |
28 | $1,410,000 * | UFA | - | - | - | - | - | - | - | - |
| Matthew Schaefer |
D |
20 | $975,000 | $975,000 | $975,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $103,304,000 | $76,460,000 | $41,445,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Christiansen |
D |
27 | $1,514,000 * | $1,514,000 * | UFA | - | - | - | - | - | - | - |
| Atley Calvert |
C |
23 | $1,465,000 * | $1,465,000 * | RFA | - | - | - | - | - | - | - |
| Callum Tung |
G |
22 | $1,449,000 * | $1,449,000 * | RFA | - | - | - | - | - | - | - |
| Kyle Capobianco |
D |
29 | $1,310,000 * | $1,310,000 * | UFA | - | - | - | - | - | - | - |
| Liam O'Brien |
C |
32 | $1,310,000 * | $1,310,000 * | UFA | - | - | - | - | - | - | - |
| Zach Metsa |
D |
27 | $1,303,000 * | $1,303,000 * | UFA | - | - | - | - | - | - | - |
| Nikita Prishchepov |
C |
22 | $1,269,000 * | $1,269,000 * | RFA | - | - | - | - | - | - | - |
| Ryan Mast |
D |
23 | $1,257,000 * | RFA | - | - | - | - | - | - | - | - |
| Kaleb Lawrence |
C |
24 | $1,230,000 * | RFA | - | - | - | - | - | - | - | - |
| David Gustafsson |
C |
26 | $1,195,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Reinhardt |
LW |
27 | $1,086,000 * | $1,086,000 * | UFA | - | - | - | - | - | - | - |
| Jakob Pelletier |
LW |
26 | $1,005,000 | $1,005,000 | RFA | - | - | - | - | - | - | - |
| Nikita Nesterenko |
C |
26 | $999,000 | $999,000 | RFA | - | - | - | - | - | - | - |
| Ryan Johnson |
D |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Isaac Poulter |
G |
25 | $923,000 | RFA | - | - | - | - | - | - | - | - |
| Djibril Touré |
D |
24 | $833,000 * | RFA | - | - | - | - | - | - | - | - |
| Max Crozier |
D |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Ivan Ivan |
C LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,623,000 | $13,485,000 | $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 - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 16,763 | 5,588 | 93% | $100 | $1,676,300 |
| Level 2: 5000 | 14,225 | 4,742 | 95% | $60 | $853,500 |
| Level 3: 2000 | 5,726 | 1,909 | 95% | $35 | $200,410 |
| Level 4: 4000 | 11,440 | 3,813 | 95% | $25 | $286,000 |
| Level 5: 1000 | 2,959 | 986 | 99% | $200 | $591,800 |
| Total Attendance: | 51,113 | 17,038 | 95% | - | $5,375,935 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|