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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Strome |
C |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
| John Klingberg |
D |
33 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Juuse Saros |
G |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Nick Schmaltz |
C |
30 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
| Tyler Bertuzzi |
LW |
31 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - |
| Damon Severson |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Ryan Suter |
D |
41 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Carter Verhaeghe |
C |
30 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Copp |
C |
31 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tommy Novak |
C |
28 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Jonas Siegenthaler |
D |
28 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - | - |
| Nick Jensen |
D |
35 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Brandon Saad |
LW |
33 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Bobby Brink |
C LW RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Evgenii Dadonov |
RW |
36 | $2,300,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Boyd |
C |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Kyle Burroughs |
D |
30 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
| Parker Wotherspoon |
D |
28 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| Nico Daws |
G |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Stankoven |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Mackie Samoskevich |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Olen Zellweger |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Dryden Hunt |
LW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Ilya Solovyov |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $71,975,000 | $57,675,000 | $31,100,000 | $13,250,000 | $13,250,000 | $13,250,000 | $5,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carl Grundstrom |
RW |
28 | $1,650,000 | UFA | - | - | - | - | - | - | - | - |
| Alexander Suzdalev |
LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Arttu Hyry |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Chase Wheatcroft |
C LW RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Friedman |
D |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Artem Duda |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Artyom Levshunov |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Felix Unger Sorum |
RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jagger Firkus |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Luca Cagnoni |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Rutger McGroarty |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Yegor Sidorov |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Adam Sykora |
C LW RW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Drew Commesso |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Gravel |
D |
34 | $825,000 | UFA | - | - | - | - | - | - | - | - |
| Grant Hutton |
D |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| James Schuldt |
D |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Clurman |
D |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Collin Delia |
G |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Gabriel Dumont |
C |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Hunter Drew |
RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jackson Berezowski |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,650,000 | $7,950,000 | $7,075,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Scott Mellanby | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 30 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 170,551 | 5,685 | 95% | $80 | $13,644,080 |
| Level 2: 5000 | 142,159 | 4,739 | 95% | $45 | $6,397,155 |
| Level 3: 2000 | 58,186 | 1,940 | 97% | $25 | $1,454,650 |
| Level 4: 4000 | 112,844 | 3,761 | 94% | $20 | $2,256,880 |
| Level 5: 1000 | 22,123 | 737 | 74% | $195 | $4,313,985 |
| Total Attendance: | 505,863 | 16,862 | 94% | - | $29,470,087 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|