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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Eichel |
C |
29 | $9,994,000 | $8,995,000 | UFA | - | - | - | - | - | - | - |
| Miro Heiskanen |
D |
27 | $9,643,000 | $9,643,000 | UFA | - | - | - | - | - | - | - |
| Joey Daccord |
G |
30 | $8,308,000 | $7,553,000 | $6,798,000 | UFA | - | - | - | - | - | - |
| Clayton Keller |
C LW RW |
28 | $8,308,000 | $8,308,000 | UFA | - | - | - | - | - | - | - |
| Jake McCabe |
D |
33 | $7,753,000 | $7,753,000 | UFA | - | - | - | - | - | - | - |
| Tyler Seguin |
C RW |
34 | $7,276,000 | $7,276,000 | $7,276,000 | UFA | - | - | - | - | - | - |
| Artturi Lehkonen |
LW RW |
32 | $6,245,000 | $5,621,000 | UFA | - | - | - | - | - | - | - |
| Nick Perbix |
D |
28 | $5,860,000 * | $5,328,000 * | $4,795,000 * | UFA | - | - | - | - | - | - |
| Sam Montembeault |
G |
29 | $5,540,000 | $5,540,000 | UFA | - | - | - | - | - | - | - |
| Brock Boeser |
RW |
29 | $5,181,000 | $5,181,000 | $5,181,000 | UFA | - | - | - | - | - | - |
| Oliver Ekman-Larsson |
D |
35 | $4,864,000 | $4,864,000 | $4,864,000 | UFA | - | - | - | - | - | - |
| Casey Cizikas |
C |
35 | $4,689,000 | UFA | - | - | - | - | - | - | - | - |
| Ben Chiarot |
D |
36 | $2,951,000 * | $2,951,000 * | UFA | - | - | - | - | - | - | - |
| Jesper Boqvist |
C LW RW |
27 | $2,783,000 | $2,783,000 | $2,783,000 | UFA | - | - | - | - | - | - |
| Brandon Saad |
LW RW |
33 | $2,289,000 * | $1,873,000 * | UFA | - | - | - | - | - | - | - |
| Danton Heinen |
C RW |
32 | $2,271,000 * | $1,858,000 * | UFA | - | - | - | - | - | - | - |
| Nick Bjugstad |
C |
34 | $2,043,000 * | $2,043,000 * | UFA | - | - | - | - | - | - | - |
| Michael Bunting |
LW RW |
31 | $1,973,000 * | $1,973,000 * | $1,973,000 * | UFA | - | - | - | - | - | - |
| James van Riemsdyk |
LW RW |
38 | $1,800,000 * | $1,800,000 * | UFA | - | - | - | - | - | - | - |
| Troy Stecher |
D |
33 | $1,222,000 * | $1,222,000 * | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $100,993,000 | $92,565,000 | $33,670,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rodrigo Abols |
C |
31 | $1,802,000 * | $1,473,000 * | UFA | - | - | - | - | - | - | - |
| Ben Hutton |
D |
33 | $1,761,000 * | $1,761,000 * | UFA | - | - | - | - | - | - | - |
| Travis Hamonic |
D |
36 | $1,747,000 * | $1,747,000 * | UFA | - | - | - | - | - | - | - |
| Owen Flores |
G |
23 | $1,079,000 * | RFA | - | - | - | - | - | - | - | - |
| Maxim Barbashev |
C LW RW |
22 | $869,000 | $869,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $7,258,000 | $5,850,000 | $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 - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 23,224 | 5,806 | 97% | $100 | $2,322,400 |
| Level 2: 5000 | 19,469 | 4,867 | 97% | $60 | $1,168,140 |
| Level 3: 2000 | 7,787 | 1,947 | 97% | $35 | $272,545 |
| Level 4: 4000 | 15,042 | 3,761 | 94% | $25 | $376,050 |
| Level 5: 1000 | 3,811 | 953 | 95% | $200 | $762,200 |
| Total Attendance: | 69,333 | 17,333 | 96% | - | $7,302,990 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|