Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Igor Shesterkin |
G |
30 | $11,500,000 | RFA | - | - | - | - | - | - | - | - |
| Sean Couturier |
C |
33 | $7,750,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Strome |
C LW RW |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
27 | $3,750,000 | RFA | - | - | - | - | - | - | - | - |
| Brett Howden |
C LW |
27 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Bean |
D |
27 | $2,333,333 | RFA | - | - | - | - | - | - | - | - |
| Samuel Ersson |
G |
26 | $1,450,000 | RFA | - | - | - | - | - | - | - | - |
| Colin Blackwell |
C LW RW |
32 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Mike Reilly |
D |
32 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Nikita Grebenkin |
RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Jared Davidson |
C |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Nathan Clurman |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Novikov |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Gabriel Carlsson |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Holl |
D |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Spencer Smallman |
RW |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tye Felhaber |
LW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $42,608,333 | $2,450,000 | $850,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hunter Skinner |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jerad Rosburg |
D |
29 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Riley McKay |
C LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Bitten |
C LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Travis Barron |
LW RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Turner Elson |
LW |
33 | $762,500 | UFA | - | - | - | - | - | - | - | - |
| Vyacheslav Buteyets |
G |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Alexander Peters |
D |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Brett Davis |
LW RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Bardreau |
C LW RW |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Hults |
D |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| David Tendeck |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Eddie Wittchow |
D |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Jeremy McKenna |
RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Joona Luoto |
LW RW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Nijhoff |
C LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Duarte |
C RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mark Rassell |
C LW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Olivier Galipeau |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Sean Josling |
C RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tory Dello |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $15,887,500 | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $1,588,750 | $75,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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: 6819 | 0 | 0 | 0% | $140 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|