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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dougie Hamilton |
D |
32 | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | UFA | - | - | - | - | - |
| Pierre-Luc Dubois |
C LW |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
| Thomas Chabot |
D |
28 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Anthony Stolarz |
G |
31 | $6,500,000 * | $6,500,000 * | $6,500,000 * | $6,500,000 * | UFA | - | - | - | - | - |
| Ryan Pulock |
D |
31 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Strome |
C |
28 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Jonas Siegenthaler |
D |
28 | $4,700,000 * | $4,700,000 * | $4,700,000 * | $4,700,000 * | UFA | - | - | - | - | - |
| Joel Farabee |
LW |
25 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Brendan Gallagher |
RW |
33 | $3,500,000 * | $3,500,000 * | UFA | - | - | - | - | - | - | - |
| Alex Lyon |
G |
33 | $3,000,000 * | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - |
| Evan Rodrigues |
C LW RW |
32 | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - | - |
| Erik Johnson |
D |
37 | $1,500,000 * | UFA | - | - | - | - | - | - | - | - |
| Matvei Michkov |
C LW RW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Brennan Othmann |
LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Chase Stillman |
RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Shane Wright |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Julian Lutz |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Matthew Knies |
LW |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Sebastian J Aho |
D |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Eetu Liukas |
LW |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $70,350,000 | $58,050,000 | $47,050,000 | $34,200,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carson Lambos |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Corson Ceulemans |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Pheonix Copley |
G |
33 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Matt Tomkins |
G |
31 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Hunter Brzustewicz |
D |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Dmitri Kuzmin |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Hunter Shepard |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bryce Montgomery |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Christian Krygier |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Emil Martinsen Lilleberg |
D |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Logan Cockerill |
LW RW |
26 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $9,225,000 | $8,450,000 | $850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ralph Krueger | 65 | $900,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $900,000 | $0 | $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 | 11,622 | 5,811 | 97% | $100 | $1,162,200 |
| Level 2: 5000 | 9,838 | 4,919 | 98% | $60 | $590,280 |
| Level 3: 2000 | 3,940 | 1,970 | 99% | $35 | $137,900 |
| Level 4: 4000 | 7,617 | 3,809 | 95% | $25 | $190,425 |
| Level 5: 1000 | 1,832 | 916 | 92% | $200 | $366,400 |
| Total Attendance: | 34,849 | 17,425 | 97% | - | $3,646,335 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|