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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brady Skjei |
D |
32 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - | - |
| Alexander Kerfoot |
C LW |
32 | $6,146,000 | UFA | - | - | - | - | - | - | - | - |
| Chris Tanev |
D |
36 | $5,673,000 | UFA | - | - | - | - | - | - | - | - |
| Jared Spurgeon |
D |
36 | $5,213,000 | $5,213,000 | UFA | - | - | - | - | - | - | - |
| Erik Haula |
C LW |
35 | $4,617,000 | $4,617,000 | UFA | - | - | - | - | - | - | - |
| Karel Vejmelka |
G |
30 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| T.J. Brodie |
D |
37 | $4,183,000 | UFA | - | - | - | - | - | - | - | - |
| Cody Glass |
C RW |
28 | $3,888,000 | $3,534,000 | $3,181,000 | UFA | - | - | - | - | - | - |
| Rasmus Sandin |
D |
27 | $3,652,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Greenway |
LW RW |
29 | $3,117,000 | UFA | - | - | - | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
30 | $3,105,000 | $3,105,000 | UFA | - | - | - | - | - | - | - |
| Victor Olofsson |
LW RW |
31 | $3,061,000 | UFA | - | - | - | - | - | - | - | - |
| Marco Rossi |
C |
25 | $2,648,000 | $2,383,000 | RFA | - | - | - | - | - | - | - |
| Jack Quinn |
LW RW |
25 | $2,625,000 | $2,363,000 | RFA | - | - | - | - | - | - | - |
| Erik Gustafsson |
D |
34 | $2,556,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Smith |
LW |
31 | $1,588,000 * | $1,588,000 * | UFA | - | - | - | - | - | - | - |
| Luke Kunin |
C LW RW |
28 | $1,518,000 * | $1,518,000 * | $1,518,000 * | UFA | - | - | - | - | - | - |
| Arturs Silovs |
G |
25 | $1,463,000 | $1,463,000 | RFA | - | - | - | - | - | - | - |
| Will Smith |
C LW RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Shakir Mukhamadullin |
D |
25 | $928,000 | $928,000 | RFA | - | - | - | - | - | - | - |
| Axel Sandin-Pellikka |
D |
22 | $918,333 | $918,333 | $918,333 | RFA | - | - | - | - | - | - |
| Jiri Kulich |
C RW |
22 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Zach L'Heureux |
LW |
23 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Arseny Gritsyuk |
LW RW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Calvin de Haan |
D |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $1,702,600 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $74,904,933 | $43,158,333 | $6,392,333 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pavol Regenda |
LW RW |
26 | $1,382,000 | $1,132,000 | UFA | - | - | - | - | - | - | - |
| Devin Cooley |
G |
29 | $1,303,000 | $1,303,000 | $1,303,000 | UFA | - | - | - | - | - | - |
| Fabian Lysell |
RW |
23 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Isaiah George |
D |
22 | $838,333 | $838,333 | RFA | - | - | - | - | - | - | - |
| Gavin Brindley |
C RW |
23 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Shane Bowers |
C RW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $5,936,666 | $5,686,666 | $2,078,000 | $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 - 7 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 29,695 | 4,242 | 71% | $120 | $3,563,400 |
| Level 2: 5000 | 18,126 | 2,589 | 52% | $100 | $1,812,600 |
| Level 3: 2000 | 5,827 | 832 | 42% | $80 | $466,160 |
| Level 4: 4000 | 17,504 | 2,501 | 63% | $35 | $612,640 |
| Level 5: 1000 | 5,193 | 742 | 74% | $225 | $1,168,425 |
| Total Attendance: | 76,345 | 10,906 | 61% | - | $11,358,605 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|