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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Moritz Seider |
D |
24 | $8,250,000 | $8,250,000 | $8,250,000 | RFA | - | - | - | - | - | - |
| Gustav Forsling |
D |
29 | $7,700,000 * | $7,700,000 * | $7,700,000 * | $7,700,000 * | UFA | - | - | - | - | - |
| Chandler Stephenson |
C LW RW |
31 | $7,500,000 * | $7,500,000 * | $7,500,000 * | $7,500,000 * | UFA | - | - | - | - | - |
| Vincent Trocheck |
C |
32 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Cam York |
D |
24 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Radko Gudas |
D |
35 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - | - |
| Cam Talbot |
G |
38 | $3,500,000 * | $3,500,000 * | UFA | - | - | - | - | - | - | - |
| Jan Rutta |
D |
35 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Joe Veleno |
C |
25 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Joel Blomqvist |
G |
23 | $1,400,000 * | $1,400,000 * | $1,400,000 * | $1,400,000 * | RFA | - | - | - | - | - |
| Mason Appleton |
C RW |
29 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Cutter Gauthier |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Frank Nazar |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nicholas Robertson |
LW |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Will Smith |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Mackie Samoskevich |
C RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Zachary Bolduc |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Albert Johansson |
D |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Dennis Cholowski |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Tomas Nosek |
C LW |
33 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $3,600,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $60,600,000 | $44,100,000 | $28,650,000 | $16,600,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Calle Jarnkrok |
C LW RW |
34 | $2,100,000 | UFA | - | - | - | - | - | - | - | - |
| Thomas Bordeleau |
C |
23 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - |
| Antti Saarela |
C LW RW |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jarred Tinordi |
D |
33 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Bradly Nadeau |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nathan Gaucher |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Nikolas Matinpalo |
D |
27 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Sawyer Boulton |
C |
21 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Antti Tuomisto |
D |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Ethen Frank |
C |
27 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| William Wallinder |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Avery Hayes |
C RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Luke Prokop |
D |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Cole Reinhardt |
LW |
25 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Djibril Toure |
D |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Rodrigo Abols |
C |
29 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Samuel Blais |
LW |
29 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Hugo Alnefelt |
G |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Pavel Cajan |
G |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Zack MacEwen |
C RW |
29 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Vinnie Hinostroza |
C RW |
31 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Ben Gaudreau |
G |
22 | $760,000 | RFA | - | - | - | - | - | - | - | - |
| Carter Gylander |
G |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Dyllan Gill |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Elmer Soderblom |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Gaucher |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Ronnie Attard |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $25,110,000 | $17,200,000 | $10,300,000 | $3,800,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Spencer Carbery | 43 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 10,922 | 5,461 | 91% | $100 | $1,092,200 |
| Level 2: 5000 | 9,650 | 4,825 | 97% | $60 | $579,000 |
| Level 3: 2000 | 3,960 | 1,980 | 99% | $35 | $138,600 |
| Level 4: 4000 | 7,763 | 3,882 | 97% | $25 | $194,075 |
| Level 5: 1000 | 1,903 | 952 | 95% | $200 | $380,600 |
| Total Attendance: | 34,198 | 17,099 | 95% | - | $3,552,868 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|