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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | - | - | - | - |
| Miro Heiskanen |
D |
26 | $8,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jason Robertson |
LW RW |
26 | $7,500,000 | RFA | - | - | - | - | - | - | - | - |
| 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 |
31 | $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 | 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 | RFA | - | - | - | - | - | - | - | - |
| Jake Christiansen |
D |
26 | $975,000 | $975,000 | $975,000 | $975,000 | UFA | - | - | - | - | - |
| Mavrik Bourque |
C RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Wyatt Johnston |
C RW |
22 | $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 | 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 | $39,775,000 | $18,400,000 | $11,725,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trey Taylor |
D |
23 | $970,000 | $970,000 | $970,000 | RFA | - | - | - | - | - | - |
| Arttu Hyry |
C |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Paul Ludwinski |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Adam Ginning |
D |
25 | $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 |
22 | $830,833 | 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 | - | - | - | - | - |
| Alexander Petrovic |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ben Kraws |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Alexis Gendron |
C RW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Kyle Looft |
D |
27 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - |
| Remi Poirier |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Rory Kerins |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,748,333 | $14,967,500 | $8,515,000 | $775,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 - 13 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 75,552 | 5,812 | 97% | $100 | $7,555,200 |
| Level 2: 5000 | 62,223 | 4,786 | 96% | $60 | $3,733,380 |
| Level 3: 2000 | 25,388 | 1,953 | 98% | $35 | $888,580 |
| Level 4: 4000 | 48,744 | 3,750 | 94% | $25 | $1,218,600 |
| Level 5: 1000 | 12,240 | 942 | 94% | $200 | $2,448,000 |
| Total Attendance: | 224,147 | 17,242 | 96% | - | $17,035,526 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|