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 Cozens |
C |
24 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Pat Maroon |
LW |
37 | $6,900,000 | UFA | - | - | - | - | - | - | - | - |
| Philip Broberg |
D |
24 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - |
| Ukko-Pekka Luukkonen |
G |
26 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - |
| Niko Mikkola |
D |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Connor Brown |
RW |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Connor Clifton |
D |
30 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Martin Fehervary |
D |
26 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
| Calle Jarnkrok |
C |
34 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Lars Eller |
C |
36 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Noah Juulsen |
D |
28 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Colin Miller |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Matthew Murray |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Calen Addison |
D |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Marcus Johansson |
LW |
35 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
| Alex Steeves |
C |
26 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Frank Nazar |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Adam Fantilli |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Leo Carlsson |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Matthew Knies |
LW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Will Smith |
C LW RW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jackson Lacombe |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| William Eklund |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $8,700,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $74,025,000 | $54,600,000 | $31,650,000 | $25,750,000 | $18,750,000 | $18,750,000 | $13,750,000 | $6,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ville Husso |
G |
30 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Marc Del Gaizo |
D |
26 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| Valtteri Puustinen |
RW |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Zach Sanford |
LW |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Denton Mateychuk |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Jacob Quillan |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Marat Khusnutdinov |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Phillips |
C |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Rempe |
C LW RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Magnus Chrona |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Victor Ostman |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Gavin Brindley |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Hunter Brzustewicz |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Jonathan Lekkerimaki |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Matthew Seminoff |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Tristan Broz |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Ethan Cardwell |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremy Poirier |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Shakir Mukhamadullin |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Topi Niemela |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Tyson Kozak |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Francesco Arcuri |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Garin Bjorklund |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Lundmark |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $27,325,000 | $8,250,000 | $4,775,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 67 | $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 | 84,553 | 5,637 | 94% | $80 | $6,764,240 |
| Level 2: 5000 | 69,225 | 4,615 | 92% | $50 | $3,461,250 |
| Level 3: 2000 | 27,762 | 1,851 | 93% | $30 | $832,860 |
| Level 4: 4000 | 55,583 | 3,706 | 93% | $20 | $1,111,660 |
| Level 5: 1000 | 14,246 | 950 | 95% | $180 | $2,564,280 |
| Total Attendance: | 251,369 | 16,758 | 93% | - | $15,471,002 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|