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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Miro Heiskanen |
D |
26 | $8,000,000 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | UFA | - | - | - | - |
| Jake Oettinger |
G |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
| Roope Hintz |
C LW RW |
29 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Jason Robertson |
LW RW |
26 | $7,500,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
| Esa Lindell |
D |
31 | $5,300,000 | $5,300,000 | UFA | - | - | - | - | - | - | - |
| Thomas Harley |
D |
24 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - | - |
| Radek Faksa |
C LW |
32 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Stefan Noesen |
LW RW |
32 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - |
| Trevor van Riemsdyk |
D |
34 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Scott Wedgewood |
G |
33 | $1,250,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Joel Kiviranta |
LW RW |
29 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Jon Merrill |
D |
33 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Brayden Pachal |
D |
26 | $1,187,000 | $1,187,500 | $1,187,500 | $1,187,500 | $1,187,500 | UFA | - | - | - | - |
| Jake Christiansen |
D |
26 | $975,000 | $975,000 | $975,000 | $975,000 | UFA | - | - | - | - | - |
| Wyatt Johnston |
C RW |
22 | $950,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | RFA | - | - | - | - |
| Mavrik Bourque |
C RW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ville Koivunen |
C RW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| A.J. Greer |
LW RW |
29 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Oskar Back |
C RW |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Matej Blumel |
LW RW |
25 | $800,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Justin Dowling |
C LW RW |
35 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Olle Lycksell |
C RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $61,162,000 | $70,037,500 | $46,937,500 | $40,262,500 | $28,537,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trey Taylor |
D |
23 | $970,000 | $970,000 | $970,000 | RFA | - | - | - | - | - | - |
| Arttu Hyry |
C |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Adam Ginning |
D |
26 | $900,000 | $787,500 | $787,500 | $787,500 | UFA | - | - | - | - | - |
| Paul Ludwinski |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Justin Hryckowian |
C |
24 | $870,000 | $870,000 | $870,000 | RFA | - | - | - | - | - | - |
| Kyle McDonald |
RW |
23 | $870,000 | $870,000 | RFA | - | - | - | - | - | - | - |
| Luke Krys |
D |
25 | $870,000 | $870,000 | RFA | - | - | - | - | - | - | - |
| Chase Wheatcroft |
C LW RW |
23 | $862,500 | $862,500 | RFA | - | - | - | - | - | - | - |
| Antonio Stranges |
C LW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Justin Ertel |
RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Michael Buchinger |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Samu Tuomaala |
RW |
23 | $830,833 | $775,000 | RFA | - | - | - | - | - | - | - |
| Gavin White |
D |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Jon-Randall Avon |
C |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Matt D Murray |
G |
27 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Ben Kraws |
G |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Alexander Petrovic |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Alexis Gendron |
C RW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Kyle Looft |
D |
27 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Remi Poirier |
G |
24 | $750,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Ethan Samson |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Justin Robidas |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Parker Gahagen |
G |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Rory Kerins |
C |
23 | $750,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $19,748,333 | $18,855,000 | $10,077,500 | $1,562,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Glen Gulutzan | 50 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | - | - | - | - | - | - |
| Trent Cull | 47 | $750,000 | $750,000 | $750,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,250,000 | $4,250,000 | $4,250,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 132,964 | 5,781 | 96% | $100 | $13,296,400 |
| Level 2: 5000 | 109,778 | 4,773 | 95% | $60 | $6,586,680 |
| Level 3: 2000 | 44,903 | 1,952 | 98% | $35 | $1,571,605 |
| Level 4: 4000 | 87,326 | 3,797 | 95% | $25 | $2,183,150 |
| Level 5: 1000 | 21,817 | 949 | 95% | $200 | $4,363,400 |
| Total Attendance: | 396,788 | 17,252 | 96% | - | $29,193,001 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|