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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Taylor Hall |
LW |
34 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Schmaltz |
C |
29 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
| Damon Severson |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Lawson Crouse |
LW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Nicolas Hague |
D |
27 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - | - |
| Trevor Zegras |
C |
24 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
| Dan Vladar |
G |
28 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - |
| Matias Maccelli |
LW |
25 | $3,300,000 | $3,300,000 | RFA | - | - | - | - | - | - | - |
| Kasperi Kapanen |
RW |
29 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Eeli Tolvanen |
RW |
26 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
26 | $2,800,000 | $2,800,000 | RFA | - | - | - | - | - | - | - |
| Lukas Reichel |
LW |
23 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Nathan Bastian |
RW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| John Beecher |
C |
24 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
| Zac Jones |
D |
25 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Conor Timmins |
D |
27 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Lauko |
C |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Fabian Lysell |
RW |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Nesterenko |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Kleven |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Colten Ellis |
G |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $14,050,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $75,725,000 | $50,250,000 | $27,450,000 | $6,800,000 | $3,800,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kaapo Kahkonen |
G |
29 | $4,300,000 | $4,300,000 | UFA | - | - | - | - | - | - | - |
| Pheonix Copley |
G |
33 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kieffer Bellows |
LW |
27 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| Jonas Rondbjerg |
RW |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Samuel Helenius |
C |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Oliver Kapanen |
C |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nolan Foote |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Trevor Kuntar |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Gaucher |
C LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jake Wise |
C LW RW |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Xavier Parent |
C LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Jakub Brabenec |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jakub Demek |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jayden Grubbe |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Oskar Pettersson |
RW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Topias Vilen |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Zach Dean |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Brendan Brisson |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Corson Ceulemans |
D |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Gustav Lindstrom |
D |
27 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Robert Mastrosimone |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| William Trudeau |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Johansen |
D |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Marc-Andre Gaudet |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| James Hardie |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Luke Prokop |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $28,750,000 | $17,075,000 | $1,950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alain Vigneault | 65 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Craig Berube | 60 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 82,027 | 5,468 | 91% | $85 | $6,972,295 |
| Level 2: 5000 | 71,620 | 4,775 | 95% | $50 | $3,581,000 |
| Level 3: 2000 | 27,466 | 1,831 | 92% | $32 | $878,912 |
| Level 4: 4000 | 56,136 | 3,742 | 94% | $20 | $1,122,720 |
| Level 5: 1000 | 13,642 | 909 | 91% | $178 | $2,428,276 |
| Total Attendance: | 250,891 | 16,726 | 93% | - | $15,732,365 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|