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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Troy Terry |
RW |
28 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - | - |
| David Perron |
LW |
37 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Hayes |
C |
33 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Hampus Lindholm |
D |
31 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| Anders Lee |
LW |
35 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Morgan Frost |
C |
26 | $4,600,000 | $4,600,000 | RFA | - | - | - | - | - | - | - |
| Thomas Harley |
D |
24 | $4,500,000 | RFA | - | - | - | - | - | - | - | - |
| Tyson Barrie |
D |
34 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Robby Fabbri |
C |
29 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - |
| Andre Burakovsky |
LW |
30 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Adam Boqvist |
D |
25 | $3,200,000 | RFA | - | - | - | - | - | - | - | - |
| Braden Schneider |
D |
24 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - | - |
| Filip Chytil |
C |
26 | $2,800,000 | $2,800,000 | RFA | - | - | - | - | - | - | - |
| Mason Appleton |
C |
29 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
| Brayden Pachal |
D |
26 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Ivan Fedotov |
G |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Nick Bjugstad |
C |
33 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Jake Neighbours |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Mason Lohrei |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Coronato |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Zachary Bolduc |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Aatu Raty |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Sebastian Cossa |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $5,850,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $79,150,000 | $43,350,000 | $21,200,000 | $11,450,000 | $7,200,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philipp Kurashev |
C |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Cal Petersen |
G |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Olivier Rodrigue |
G |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Grigori Denisenko |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ben Hemmerling |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Filip Bystedt |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Filip Mesar |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Fraser Minten |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Sandis Vilmanis |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Brett Harrison |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Reid Schaefer |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Shai Buium |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Calle Clang |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Carter Savoie |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| William Wallinder |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Chad Ruhwedel |
D |
35 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Noel Gunler |
RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Rhett Gardner |
C |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Blade Jenkins |
C LW RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Karow |
D |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Ales Stezka |
G |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Dan Renouf |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ethan Prow |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,550,000 | $7,000,000 | $4,375,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Trent Yawney | 60 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| Jon Cooper | 58 | $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 | 68,317 | 5,693 | 95% | $85 | $5,806,945 |
| Level 2: 5000 | 43,308 | 3,609 | 72% | $60 | $2,598,480 |
| Level 3: 2000 | 17,918 | 1,493 | 75% | $35 | $627,130 |
| Level 4: 4000 | 46,536 | 3,878 | 97% | $20 | $930,720 |
| Level 5: 1000 | 8,665 | 722 | 72% | $195 | $1,689,675 |
| Total Attendance: | 184,744 | 15,395 | 86% | - | $12,235,599 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|