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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| JT Compher |
LW |
31 | $12,000,000 | UFA | - | - | - | - | - | - | - | - |
| Dougie Hamilton |
D |
33 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Fiala |
LW |
30 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Radko Gudas |
D |
36 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - |
| Kyle Palmieri |
C |
35 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Vladimir Tarasenko |
RW |
35 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Timothy Liljegren |
D |
27 | $3,200,000 | RFA | - | - | - | - | - | - | - | - |
| Arvid Soderblom |
G |
27 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
26 | $2,300,000 | RFA | - | - | - | - | - | - | - | - |
| Kailer Yamamoto |
RW |
28 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
34 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Mitchell Stephens |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Blankenburg |
D |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Perunovich |
D |
28 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Jonah Gadjovich |
LW |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Dylan Coghlan |
D |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Sam Colangelo |
RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Joshua Roy |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Cale Fleury |
D |
28 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Riley Tufte |
LW |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $4,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $69,325,000 | $34,000,000 | $26,950,000 | $13,500,000 | $13,500,000 | $13,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Axel Sandin Pellikka |
D |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Ben Kindel |
C |
19 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Easton Cowan |
RW |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Matthew Wood |
RW |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Jacob Perreault |
RW |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jonas Johansson |
G |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Vincent Iorio |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Cam Squires |
C LW RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Ilya Protas |
LW |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Rasmus Kumpulainen |
C LW RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Austin Roest |
C |
22 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Nick Abruzzese |
C |
27 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Ondrej Becher |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ruslan Khazheyev |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Brad Lambert |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Chase Stillman |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Francesco Pinelli |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Roman Schmidt |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Tucker Robertson |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| William Villeneuve |
D |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Carter Gylander |
G |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Hunter Jones |
G |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Ertel |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tristan Lennox |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,825,000 | $11,200,000 | $6,775,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 61 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
| Luke Richardson | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $85 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $55 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $180 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|