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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tage Thompson |
C RW |
28 | $9,994,000 | $9,994,000 | UFA | - | - | - | - | - | - | - |
| Kaiden Guhle |
D |
24 | $8,880,000 * | $8,880,000 * | $8,880,000 * | RFA | - | - | - | - | - | - |
| Jacob Trouba |
D |
32 | $8,667,000 | $8,667,000 | $8,667,000 | UFA | - | - | - | - | - | - |
| Morgan Rielly |
D |
33 | $7,553,000 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - |
| Adam Larsson |
D |
33 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - | - |
| Esa Lindell |
D |
32 | $7,553,000 | $7,553,000 | UFA | - | - | - | - | - | - | - |
| Jack Roslovic |
C RW |
29 | $4,539,000 | $4,539,000 | $4,539,000 | UFA | - | - | - | - | - | - |
| Ryan Strome |
C RW |
33 | $4,539,000 | $4,539,000 | $4,539,000 | UFA | - | - | - | - | - | - |
| Dakota Joshua |
C RW |
30 | $3,479,000 | $3,479,000 | UFA | - | - | - | - | - | - | - |
| Taylor Raddysh |
C RW |
28 | $3,258,000 | $3,258,000 | UFA | - | - | - | - | - | - | - |
| Daniil Tarasov |
G |
27 | $3,047,000 * | $2,770,000 * | $2,493,000 * | UFA | - | - | - | - | - | - |
| Colin Blackwell |
C LW RW |
33 | $1,576,000 * | $1,576,000 * | UFA | - | - | - | - | - | - | - |
| Rasmus Kupari |
C RW |
26 | $1,401,000 | $1,401,000 | UFA | - | - | - | - | - | - | - |
| Brendan Gaunce |
C LW |
32 | $1,143,000 * | UFA | - | - | - | - | - | - | - | - |
| Pheonix Copley |
G |
34 | $1,143,000 * | UFA | - | - | - | - | - | - | - | - |
| Jeff Malott |
LW |
31 | $1,137,000 * | UFA | - | - | - | - | - | - | - | - |
| Dakota Mermis |
D |
33 | $1,114,000 * | UFA | - | - | - | - | - | - | - | - |
| Declan Carlile |
D |
26 | $1,091,000 * | $1,091,000 * | UFA | - | - | - | - | - | - | - |
| Matthew Kessel |
D |
26 | $1,080,000 | UFA | - | - | - | - | - | - | - | - |
| Louis Domingue |
G |
35 | $1,075,000 * | UFA | - | - | - | - | - | - | - | - |
| Vinnie Hinostroza |
C LW RW |
33 | $1,045,000 | $950,000 | $856,000 | UFA | - | - | - | - | - | - |
| Berkly Catton |
C LW |
20 | $942,500 | $942,500 | $942,500 | RFA | - | - | - | - | - | - |
| Ben Kindel |
C |
19 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $82,584,500 | $75,520,500 | $39,244,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chris Driedger |
G |
32 | $1,715,000 | UFA | - | - | - | - | - | - | - | - |
| Riley Stillman |
D |
29 | $1,615,000 | UFA | - | - | - | - | - | - | - | - |
| Conor Geekie |
C RW |
23 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Charles-Alexis Legault |
D |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $4,991,667 | $1,661,667 | $775,000 | $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 - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 9,264 | 4,632 | 77% | $110 | $1,019,040 |
| Level 2: 5000 | 8,053 | 4,027 | 81% | $65 | $523,445 |
| Level 3: 2000 | 3,087 | 1,544 | 77% | $45 | $138,915 |
| Level 4: 4000 | 5,946 | 2,973 | 74% | $30 | $178,380 |
| Level 5: 1000 | 1,500 | 750 | 75% | $225 | $337,500 |
| Total Attendance: | 27,850 | 13,925 | 77% | - | $3,273,947 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|