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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Matthew Tkachuk |
LW RW |
28 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| John Carlson |
D |
36 | $8,500,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Pietrangelo |
D |
36 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Robert Thomas |
C RW |
26 | $8,000,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Norris |
C |
26 | $7,750,000 | $7,750,000 | UFA | - | - | - | - | - | - | - |
| Rasmus Dahlin |
D |
26 | $7,500,000 | RFA | - | - | - | - | - | - | - | - |
| Tage Thompson |
LW RW |
28 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - | - | - |
| Colton Parayko |
D |
32 | $5,900,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Mike Matheson |
D |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Juuse Saros |
G |
31 | $4,800,000 | $4,800,000 | UFA | - | - | - | - | - | - | - |
| Nick Jensen |
D |
35 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Yegor Sharangovich |
RW |
27 | $2,700,000 | $2,700,000 | $2,700,000 | UFA | - | - | - | - | - | - |
| Noah Cates |
LW |
27 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
| Brandon Hagel |
LW |
27 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
| Jack Drury |
C |
26 | $1,700,000 | RFA | - | - | - | - | - | - | - | - |
| Alexey Toropchenko |
RW |
26 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Brett Howden |
C LW RW |
28 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Kirill Marchenko |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jonatan Berggren |
LW |
25 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Parker Kelly |
C RW |
26 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Joel Hofer |
G |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Tucker |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $92,225,000 | $64,225,000 | $30,400,000 | $17,200,000 | $6,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Samuel Blais |
LW |
29 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| David Jiricek |
D |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Evan Nause |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Aleksei Kolosov |
G |
24 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Bogdan Trineyev |
LW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Jimmy Schuldt |
D |
30 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Matt Kiersted |
D |
28 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Colten Ellis |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Hugh McGing |
C |
27 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Matthew Seminoff |
RW |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Miguel Tourigny |
D |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Austin Poganski |
RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Gianni Fairbrother |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Vadim Zherenko |
G |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $11,425,000 | $6,350,000 | $3,150,000 | $1,550,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Craig Berube | 54 | $950,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $950,000 | $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 | 12,000 | 6,000 | 100% | $76 | $912,000 |
| Level 2: 5000 | 10,000 | 5,000 | 100% | $50 | $500,000 |
| Level 3: 2000 | 4,000 | 2,000 | 100% | $30 | $120,000 |
| Level 4: 4000 | 8,000 | 4,000 | 100% | $18 | $144,000 |
| Level 5: 1000 | 2,000 | 1,000 | 100% | $179 | $358,000 |
| Total Attendance: | 36,000 | 18,000 | 100% | - | $2,034,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|