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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thatcher Demko |
G |
30 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - | - |
| Ryan Hartman |
RW |
31 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
| Cody Ceci |
D |
32 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
| Ryan Strome |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Anthony Duclair |
LW |
30 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Chris Tanev |
D |
36 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Conor Garland |
RW |
29 | $4,900,000 | $4,900,000 | $4,900,000 | UFA | - | - | - | - | - | - |
| Cam York |
D |
25 | $4,750,000 | RFA | - | - | - | - | - | - | - | - |
| John Marino |
D |
28 | $4,400,000 | $4,400,000 | UFA | - | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
28 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - |
| Joel Armia |
RW |
32 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Will Borgen |
D |
29 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Teddy Blueger |
C |
31 | $2,000,005 | $2,000,005 | $2,000,005 | $2,000,005 | UFA | - | - | - | - | - |
| Jonny Brodzinski |
C |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Matt Murray |
G |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Beck Malenstyn |
LW |
27 | $1,350,000 | $1,350,000 | UFA | - | - | - | - | - | - | - |
| Troy Stecher |
D |
31 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Sam Malinski |
D |
27 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
| Akira Schmid |
G |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Paul Cotter |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Matvei Michkov |
RW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Joey Anderson |
RW |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Adam Edstrom |
C |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $6,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $74,375,005 | $47,000,005 | $23,100,005 | $13,100,005 | $5,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Caleb Jones |
D |
28 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Tye Kartye |
LW |
24 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
| Lleyton Roed |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Hunter McKown |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Mikulas Hovorka |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan McAllister |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Dalibor Dvorsky |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Colton Dach |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Jacob Melanson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Nathan Gaucher |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Nico Myatovic |
LW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Carter Mazur |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Joel Blomqvist |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Devin Cooley |
G |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Calle Rosen |
D |
31 | $825,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Livingstone |
D |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Jason Polin |
C LW RW |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Corey Schueneman |
D |
30 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Hunter McDonald |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle McDonald |
C LW RW |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Jakub Skarek |
G |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| John Hayden |
C |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kaleb Lawrence |
C LW RW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Gabriel Carriere |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $21,100,000 | $12,450,000 | $2,475,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Michel Therrien | 62 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 125,415 | 5,701 | 95% | $85 | $10,660,275 |
| Level 2: 5000 | 102,263 | 4,648 | 93% | $50 | $5,113,150 |
| Level 3: 2000 | 41,894 | 1,904 | 95% | $26 | $1,089,244 |
| Level 4: 4000 | 84,840 | 3,856 | 96% | $19 | $1,611,960 |
| Level 5: 1000 | 20,248 | 920 | 92% | $184 | $3,725,632 |
| Total Attendance: | 374,660 | 17,030 | 95% | - | $23,310,270 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|