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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Wyatt Johnston |
C |
23 | $9,970,000 | $9,064,000 | $8,158,000 | RFA | - | - | - | - | - | - |
| Conor Garland |
RW |
30 | $6,073,000 * | $5,522,000 * | $4,970,000 * | UFA | - | - | - | - | - | - |
| Andrew Peeke |
D |
28 | $6,019,000 * | $5,472,000 * | $4,925,000 * | UFA | - | - | - | - | - | - |
| Joseph Woll |
G |
28 | $5,785,000 | $5,260,000 | $4,734,000 | UFA | - | - | - | - | - | - |
| Michael Kesselring |
D |
26 | $5,210,000 | $4,736,000 | $4,263,000 | UFA | - | - | - | - | - | - |
| Simon Holmstrom |
RW |
25 | $4,778,000 | $4,344,000 | $3,910,000 | RFA | - | - | - | - | - | - |
| Kevin Stenlund |
C RW |
29 | $4,611,000 | $4,611,000 | UFA | - | - | - | - | - | - | - |
| Blake Lizotte |
C |
28 | $3,864,000 | $3,864,000 | $3,864,000 | UFA | - | - | - | - | - | - |
| Jake Bean |
D |
28 | $3,471,000 | $3,471,000 | UFA | - | - | - | - | - | - | - |
| Luke Haymes |
C |
22 | $3,461,000 * | RFA | - | - | - | - | - | - | - | - |
| Alex Bump |
LW |
22 | $3,327,000 * | $3,024,000 * | $2,721,000 * | RFA | - | - | - | - | - | - |
| Simon Benoit |
D |
27 | $3,182,000 * | $2,893,000 * | $2,604,000 * | UFA | - | - | - | - | - | - |
| Sonny Milano |
LW |
30 | $3,043,000 | UFA | - | - | - | - | - | - | - | - |
| Paul Cotter |
C LW |
26 | $3,036,000 | $2,760,000 | $2,484,000 | UFA | - | - | - | - | - | - |
| Arber Xhekaj |
D |
25 | $3,004,000 | $2,731,000 | $2,458,000 | RFA | - | - | - | - | - | - |
| Nick Cousins |
C LW RW |
32 | $2,933,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Blankenburg |
D |
28 | $2,753,000 | $2,753,000 | UFA | - | - | - | - | - | - | - |
| Noah Chadwick |
D |
21 | $2,246,000 * | $2,041,000 * | $1,836,000 * | RFA | - | - | - | - | - | - |
| Michal Postava |
G |
24 | $2,223,000 * | $2,021,000 * | $1,818,000 * | RFA | - | - | - | - | - | - |
| Mikhail Ilyin |
RW |
21 | $2,182,000 * | $1,984,000 * | $1,786,000 * | RFA | - | - | - | - | - | - |
| William Carrier |
LW |
31 | $2,078,000 | UFA | - | - | - | - | - | - | - | - |
| Akira Schmid |
G |
26 | $1,313,000 | $1,182,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $9,363,480 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $93,925,480 | $67,733,000 | $50,531,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aatu Raty |
C |
23 | $1,769,000 | $1,769,000 | RFA | - | - | - | - | - | - | - |
| Max Szuber |
D |
23 | $1,666,000 | RFA | - | - | - | - | - | - | - | - |
| Scott Perunovich |
D |
27 | $1,491,000 | $1,491,000 | UFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
26 | $1,448,000 | UFA | - | - | - | - | - | - | - | - |
| Beckett Sennecke |
RW |
20 | $942,500 | $942,500 | $942,500 | RFA | - | - | - | - | - | - |
| Noah Ostlund |
C LW |
22 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Maveric Lamoureux |
D |
22 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Calle Clang |
G |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Carter Mazur |
LW RW |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Donovan Sebrango |
D |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Dylan Garand |
G |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Jayden Grubbe |
C |
23 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Leo Loof |
D |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Luke Prokop |
D |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Matthew Stienburg |
C |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Trevor Janicke |
RW |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Tristen Robins |
RW |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $16,839,834 | $13,725,834 | $9,579,167 | $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 - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $100 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $70 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $30 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|