Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Elias Lindholm |
C |
31 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - | - |
| Samuel Girard |
D |
27 | $6,250,000 | RFA | - | - | - | - | - | - | - | - |
| Rickard Rakell |
RW |
32 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Jake Middleton |
D |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Brandon Carlo |
D |
29 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
| Brandon Duhaime |
RW |
28 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
| Connor Zary |
C |
24 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | RFA | - | - | - | - | - |
| Charlie Lindgren |
G |
32 | $3,700,000 | $3,700,000 | UFA | - | - | - | - | - | - | - |
| Zach Whitecloud |
D |
29 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Anthony Stolarz |
G |
32 | $2,800,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Carcone |
LW |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Martin Pospisil |
LW |
26 | $2,250,000 | RFA | - | - | - | - | - | - | - | - |
| Nicolas Aube-Kubel |
RW |
29 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
| Pontus Holmberg |
RW |
26 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| Nikolai Kovalenko |
RW |
26 | $1,800,000 | $1,800,000 | RFA | - | - | - | - | - | - | - |
| Rafael Harvey-Pinard |
LW |
27 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Tye Kartye |
LW |
24 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
| Jakub Vrana |
LW |
30 | $1,193,000 | $1,193,000 | UFA | - | - | - | - | - | - | - |
| Dakota Mermis |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Pavel Mintyukov |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Tanner Laczynski |
C |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Capobianco |
D |
28 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Tyler Motte |
C LW RW |
30 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Bonus | $2,017,500 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $68,160,500 | $46,193,000 | $29,850,000 | $25,600,000 | $7,200,000 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Kannok-Leipert |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Egor Sokolov |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Benjamin Jones |
C |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Kyle Clifford |
LW |
35 | $899,000 | UFA | - | - | - | - | - | - | - | - |
| Jujhar Khaira |
LW |
31 | $894,000 | $894,000 | UFA | - | - | - | - | - | - | - |
| Fabian Wagner |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jake Furlong |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Julian Lutz |
C LW RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| William Stromgren |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Alexander Campbell |
C |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jack Finley |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jesper Wallstedt |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Oskar Olausson |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ronan Seeley |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Tullio |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Brian Pinho |
RW |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Henri Nikkanen |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Condotta |
C |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Reece Newkirk |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Sergey Murashov |
G |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Mitchell Weeks |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Cavan Fitzgerald |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Chase Priskie |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Joey Keane |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Philp |
C |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,243,000 | $6,844,000 | $4,300,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dan Bylsma | 55 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 33 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 176,668 | 5,354 | 89% | $86 | $15,193,448 |
| Level 2: 5000 | 126,687 | 3,839 | 77% | $55 | $6,967,785 |
| Level 3: 2000 | 52,284 | 1,584 | 79% | $34 | $1,777,656 |
| Level 4: 4000 | 76,329 | 2,313 | 58% | $31 | $2,366,199 |
| Level 5: 1000 | 24,730 | 749 | 75% | $193 | $4,772,890 |
| Total Attendance: | 456,698 | 13,839 | 77% | - | $32,631,877 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|