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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adrian Kempe |
C LW RW |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| Mark Stone |
RW |
33 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Linus Ullmark |
G |
32 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Joel Eriksson Ek |
C |
28 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Alex Iafallo |
LW |
32 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - |
| Brayden McNabb |
D |
34 | $5,250,000 * | UFA | - | - | - | - | - | - | - | - |
| Jack Roslovic |
C |
28 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Jack Quinn |
RW |
24 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - |
| Kaapo Kakko |
RW |
24 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
| Erik Gudbranson |
D |
33 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Daniel Sprong |
RW |
28 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
25 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - | - |
| Jeremy Lauzon |
D |
28 | $2,300,000 | UFA | - | - | - | - | - | - | - | - |
| Brendan Smith |
D |
36 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Kunin |
C |
28 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - |
| Drew Helleson |
D |
24 | $1,400,000 | $1,400,000 | $1,400,000 | RFA | - | - | - | - | - | - |
| Tomas Tatar |
LW |
35 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Mahura |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Stenlund |
C |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Alec Martinez |
D |
38 | $900,000 * | $900,000 * | $900,000 * | UFA | - | - | - | - | - | - |
| Matt Savoie |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Bonus | $10,550,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $83,375,000 | $53,575,000 | $30,475,000 | $22,500,000 | $8,000,000 | $8,000,000 | $8,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cam Atkinson |
RW |
36 | $5,600,000 | $5,600,000 | UFA | - | - | - | - | - | - | - |
| Marc-Edouard Vlasic |
D |
38 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| Joona Koppanen |
LW |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Akito Hirose |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Brett Seney |
LW |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Derek Ryan |
C |
39 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Tristan Luneau |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Adam Engstrom |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Hunter Haight |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Parker Bell |
LW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Adam Ginning |
D |
25 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Caedan Bankier |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Gavin White |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Riley Fiddler-Schultz |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Alexander Kisakov |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Cade Webber |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Vadim Zherenko |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremy Davies |
D |
29 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Noah Gregor |
C |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Isaak Phillips |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Scott Walford |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Davies |
LW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Ken Appleby |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Mathias Laferriere |
RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Patrick Guay |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Quinn Olson |
C LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $27,575,000 | $17,200,000 | $4,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Stevens | 58 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Gardiner MacDougall | 65 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 65,709 | 5,476 | 91% | $86 | $5,650,974 |
| Level 2: 5000 | 51,910 | 4,326 | 87% | $54 | $2,803,140 |
| Level 3: 2000 | 22,254 | 1,855 | 93% | $33 | $734,382 |
| Level 4: 4000 | 44,350 | 3,696 | 92% | $23 | $1,020,050 |
| Level 5: 1000 | 11,131 | 928 | 93% | $187 | $2,081,497 |
| Total Attendance: | 195,354 | 16,280 | 90% | - | $12,916,394 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|