Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Oettinger |
G |
27 | $15,646,000 | $15,646,000 | $15,646,000 | UFA | - | - | - | - | - | - |
| Darnell Nurse |
D |
32 | $10,491,000 | $9,537,000 | $8,583,000 | UFA | - | - | - | - | - | - |
| Christian Dvorak |
C LW |
31 | $6,914,000 * | $6,284,000 * | $5,657,000 * | UFA | - | - | - | - | - | - |
| Sean Durzi |
D |
27 | $4,706,000 | $4,706,000 | UFA | - | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
29 | $4,344,000 | $4,344,000 | $4,344,000 | UFA | - | - | - | - | - | - |
| Ryan Poehling |
C LW |
28 | $4,324,000 * | $3,931,000 * | $3,537,000 * | UFA | - | - | - | - | - | - |
| Michael Rasmussen |
C LW |
27 | $4,161,000 | $3,746,000 | UFA | - | - | - | - | - | - | - |
| Jason Dickinson |
C LW |
32 | $3,888,000 * | $3,888,000 * | $3,888,000 * | UFA | - | - | - | - | - | - |
| Logan O'Connor |
RW |
30 | $3,799,000 | $1,838,000 | $1,838,000 | $1,838,000 | UFA | - | - | - | - | - |
| Matias Maccelli |
LW |
26 | $3,395,000 | $3,056,000 | RFA | - | - | - | - | - | - | - |
| Andrew Mangiapane |
LW RW |
31 | $3,317,000 | $3,317,000 | UFA | - | - | - | - | - | - | - |
| Connor Dewar |
C LW |
27 | $2,737,000 | $2,737,000 | $2,737,000 | UFA | - | - | - | - | - | - |
| Fabian Zetterlund |
C RW |
27 | $2,737,000 | $2,737,000 | UFA | - | - | - | - | - | - | - |
| Noah Cates |
LW |
28 | $2,737,000 | $2,737,000 | UFA | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
34 | $2,556,000 | UFA | - | - | - | - | - | - | - | - |
| Jet Greaves |
G |
25 | $2,520,000 | $2,520,000 | RFA | - | - | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
26 | $2,363,000 | $2,363,000 | $2,363,000 | UFA | - | - | - | - | - | - |
| Logan Stanley |
D |
28 | $1,301,000 | $1,171,000 | UFA | - | - | - | - | - | - | - |
| Zack Ostapchuk |
C |
23 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
| Logan Stankoven |
C RW |
23 | $814,167 | $6,894,000 * | $6,267,000 * | $5,641,000 * | RFA | - | - | - | - | - |
| Adam Wilsby |
D |
27 | $775,000 | $2,888,000 | $2,888,000 | $2,888,000 | RFA | - | - | - | - | - |
| Bonus | $3,632,550 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $87,982,717 | $85,165,000 | $57,748,000 | $10,367,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Arthur Kaliyev |
LW RW |
25 | $1,869,000 | $1,682,000 | RFA | - | - | - | - | - | - | - |
| Joel Nystrom |
D |
24 | $1,782,000 * | $1,782,000 * | $1,782,000 * | RFA | - | - | - | - | - | - |
| Dennis Cholowski |
D |
28 | $1,513,000 * | UFA | - | - | - | - | - | - | - | - |
| Jaxson Stauber |
G |
27 | $1,488,000 | $1,488,000 | $1,488,000 | UFA | - | - | - | - | - | - |
| Ethan Frisch |
D |
25 | $1,466,000 | RFA | - | - | - | - | - | - | - | - |
| Nathan Aspinall |
C LW RW |
20 | $1,441,000 * | $1,441,000 * | RFA | - | - | - | - | - | - | - |
| Arshdeep Bains |
LW |
26 | $1,013,000 * | $1,013,000 * | $1,013,000 * | RFA | - | - | - | - | - | - |
| Jackson Dorrington |
D |
22 | $977,000 | $977,000 | RFA | - | - | - | - | - | - | - |
| Noah Laba |
C |
24 | $907,500 | $907,500 | $907,500 | RFA | - | - | - | - | - | - |
| Reid Schaefer |
LW |
23 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Colten Ellis |
G |
27 | $812,500 | $812,500 | $812,500 | RFA | - | - | - | - | - | - |
| Cole Schwindt |
RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Matej Blümel |
RW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kai Uchacz |
C LW RW |
23 | $775,000 * | $1,015,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $16,480,667 | $13,554,667 | $6,889,667 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 5 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 29,109 | 5,822 | 97% | $95 | $2,765,355 |
| Level 2: 5000 | 24,479 | 4,896 | 98% | $58 | $1,419,782 |
| Level 3: 2000 | 9,741 | 1,948 | 97% | $33 | $321,453 |
| Level 4: 4000 | 19,582 | 3,916 | 98% | $24 | $469,968 |
| Level 5: 1000 | 5,000 | 1,000 | 100% | $150 | $750,000 |
| Total Attendance: | 87,911 | 17,582 | 98% | - | $8,532,572 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|