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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Morgan Rielly |
D |
31 | $7,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nino Niederreiter |
LW RW |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jesperi Kotkaniemi |
C |
25 | $4,820,000 | $4,820,000 | $4,820,000 | UFA | - | - | - | - | - | - |
| Lawson Crouse |
RW |
28 | $4,500,000 * | $4,500,000 * | $4,500,000 * | $4,500,000 * | UFA | - | - | - | - | - |
| Rasmus Andersson |
D |
29 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Barclay Goodrow |
C LW |
32 | $3,750,000 * | $3,750,000 * | $3,750,000 * | $3,750,000 * | UFA | - | - | - | - | - |
| Alexandar Georgiev |
G |
29 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Robby Fabbri |
C LW |
29 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Rasmussen |
C |
26 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Alexander Romanov |
D |
25 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Brazeau |
RW |
27 | $2,000,000 * | $2,000,000 * | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - |
| Logan Stanley |
D |
27 | $2,000,000 * | $2,000,000 * | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - |
| Ryan Reaves |
RW |
38 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Blankenburg |
D |
27 | $1,500,000 * | $1,500,000 * | $1,500,000 * | $1,500,000 * | UFA | - | - | - | - | - |
| Daniel Sprong |
LW RW |
28 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Quick |
G |
39 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Logan OConnor |
RW |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Ross Colton |
C LW |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Peyton Krebs |
C LW |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Jake Middleton |
D |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $5,500,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $62,770,000 | $36,570,000 | $25,070,000 | $13,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kevin Labanc |
LW RW |
30 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Greenway |
LW RW |
28 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Jakub Skarek |
G |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Shane Bowers |
C |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Eduard Sale |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Nate Danielson |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Zach Benson |
C LW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Gavin Brindley |
C |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Matt Murray |
G |
31 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Noah Warren |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Mason Lohrei |
D |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Zack Ostapchuk |
LW |
22 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Kailer Yamamoto |
RW |
27 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Samuel Bolduc |
D |
25 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| Anson Thornton |
G |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jack Campbell |
G |
33 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Jeremie Biakabutuka |
D |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Rasmus Korhonen |
G |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Amadeus Lombardi |
C |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Devin Cooley |
G |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Felix Sandstrom |
G |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Keaton Middleton |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Keith Kinkaid |
G |
36 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Keenan Suthers |
C |
27 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $26,200,000 | $22,200,000 | $11,700,000 | $3,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Boudreau | 65 | $4,400,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,400,000 | $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 | 11,159 | 5,580 | 93% | $100 | $1,115,900 |
| Level 2: 5000 | 9,400 | 4,700 | 94% | $60 | $564,000 |
| Level 3: 2000 | 3,861 | 1,931 | 97% | $35 | $135,135 |
| Level 4: 4000 | 7,576 | 3,788 | 95% | $25 | $189,400 |
| Level 5: 1000 | 1,781 | 891 | 89% | $200 | $356,200 |
| Total Attendance: | 33,777 | 16,889 | 94% | - | $3,517,346 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|