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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vincent Trocheck |
C |
33 | $8,828,000 | $8,828,000 | $8,828,000 | UFA | - | - | - | - | - | - |
| Colton Parayko |
D |
33 | $8,605,000 | $8,605,000 | $8,605,000 | UFA | - | - | - | - | - | - |
| Matthew Tkachuk |
LW |
28 | $8,168,000 | $8,168,000 | $8,168,000 | UFA | - | - | - | - | - | - |
| Bo Horvat |
C LW |
31 | $7,890,000 * | $7,890,000 * | $7,890,000 * | UFA | - | - | - | - | - | - |
| Brady Tkachuk |
LW |
26 | $7,890,000 | $7,890,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Huberdeau |
C LW |
33 | $7,106,000 | $6,460,000 | $5,815,000 | UFA | - | - | - | - | - | - |
| Mikhail Sergachev |
D |
28 | $5,665,000 * | UFA | - | - | - | - | - | - | - | - |
| Valeri Nichushkin |
LW RW |
31 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Nicolas Hague |
D |
27 | $4,864,000 | $4,864,000 | $4,864,000 | UFA | - | - | - | - | - | - |
| Nino Niederreiter |
LW RW |
33 | $4,578,000 | $4,578,000 | $4,578,000 | UFA | - | - | - | - | - | - |
| Filip Gustavsson |
G |
28 | $4,540,000 | $4,540,000 | UFA | - | - | - | - | - | - | - |
| Vince Dunn |
D |
29 | $3,815,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Bahl |
D |
26 | $3,178,000 | $3,178,000 | UFA | - | - | - | - | - | - | - |
| Alexey Toropchenko |
RW |
27 | $2,962,000 | $2,962,000 | UFA | - | - | - | - | - | - | - |
| Anthony Beauvillier |
C LW RW |
29 | $2,805,000 | $2,805,000 | $2,805,000 | UFA | - | - | - | - | - | - |
| Beck Malenstyn |
LW |
28 | $1,134,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Fantilli |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Cooley |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $89,328,000 | $76,168,000 | $56,953,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Novikov |
D |
22 | $1,680,000 | RFA | - | - | - | - | - | - | - | - |
| Nathan Bastian |
RW |
28 | $1,583,000 | UFA | - | - | - | - | - | - | - | - |
| Logan Morrison |
C |
24 | $1,433,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
30 | $1,195,000 * | $1,195,000 * | UFA | - | - | - | - | - | - | - |
| Vsevolod Komarov |
D |
22 | $1,191,000 * | $1,191,000 * | RFA | - | - | - | - | - | - | - |
| Loke Johansson |
D |
20 | $1,108,000 * | RFA | - | - | - | - | - | - | - | - |
| Nikita Susuyev |
RW |
21 | $1,097,000 * | RFA | - | - | - | - | - | - | - | - |
| Max Jones |
LW |
28 | $1,091,000 * | UFA | - | - | - | - | - | - | - | - |
| Nicolas Deslauriers |
LW RW |
35 | $1,091,000 * | UFA | - | - | - | - | - | - | - | - |
| Simon Nemec |
D |
22 | $918,333 | RFA | - | - | - | - | - | - | - | - |
| Filip Hallander |
C LW RW |
26 | $812,500 | $812,500 | $812,500 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $13,199,833 | $3,198,500 | $812,500 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dean Evason | 61 | $775,000 | $775,000 | $775,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $775,000 | $775,000 | $775,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $99 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $71 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $42 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $199 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|