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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mats Zuccarello |
LW RW |
38 | $8,562,000 | $8,562,000 | $8,562,000 | UFA | - | - | - | - | - | - |
| Radek Faksa |
C LW |
31 | $6,551,251 | $6,551,251 | $6,551,251 | UFA | - | - | - | - | - | - |
| Tanner Pearson |
C LW RW |
33 | $5,956,500 | $5,956,500 | $5,956,500 | UFA | - | - | - | - | - | - |
| Alex Nedeljkovic |
G |
29 | $5,844,000 | $5,844,000 | $5,844,000 | $5,844,000 | $5,844,000 | $5,844,000 | UFA | - | - | - |
| Jonathan Quick |
G |
39 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Nieto |
LW RW |
33 | $3,100,000 | UFA | - | - | - | - | - | - | - | - |
| Ty Emberson |
D |
25 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Marcus Pettersson |
D |
29 | $2,996,000 | $2,996,000 | UFA | - | - | - | - | - | - | - |
| Ethan Bear |
D |
28 | $2,885,000 | UFA | - | - | - | - | - | - | - | - |
| Jack Roslovic |
C RW |
28 | $2,597,000 | $2,597,000 | UFA | - | - | - | - | - | - | - |
| William Carrier |
LW RW |
31 | $2,551,000 | $2,551,000 | $2,551,000 | UFA | - | - | - | - | - | - |
| Ben Harpur |
D |
30 | $2,233,000 | $2,233,000 | $2,233,000 | UFA | - | - | - | - | - | - |
| Roope Hintz |
C LW |
29 | $2,215,000 | UFA | - | - | - | - | - | - | - | - |
| Dennis Cholowski |
D |
27 | $2,185,000 | $2,185,000 | $2,185,000 | UFA | - | - | - | - | - | - |
| Mark Kastelic |
C |
26 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | UFA | - | - | - | - | - |
| Vinnie Hinostroza |
C LW RW |
31 | $2,100,000 | $2,100,000 | UFA | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
26 | $2,023,000 | RFA | - | - | - | - | - | - | - | - |
| Will Borgen |
D |
29 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Tanner Kero |
C LW RW |
33 | $1,900,000 | $1,900,000 | UFA | - | - | - | - | - | - | - |
| Brendan Lemieux |
LW RW |
29 | $1,855,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Walman |
D |
29 | $1,661,000 | UFA | - | - | - | - | - | - | - | - |
| Hendrix Lapierre |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $70,714,751 | $51,475,751 | $40,982,751 | $7,944,000 | $5,844,000 | $5,844,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Lomberg |
LW |
31 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - |
| Alexei Melnichuk |
G |
27 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
| Dennis Gilbert |
D |
29 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
| Taylor Ward |
RW |
27 | $1,735,000 | UFA | - | - | - | - | - | - | - | - |
| Tye Felhaber |
C LW |
27 | $1,735,000 | UFA | - | - | - | - | - | - | - | - |
| Mason Shaw |
C LW |
27 | $1,674,000 | $1,674,000 | UFA | - | - | - | - | - | - | - |
| David Cotton |
C |
28 | $1,659,000 | UFA | - | - | - | - | - | - | - | - |
| Jiri Patera |
G |
26 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | UFA | - | - | - | - | - |
| Martin Pospisil |
C LW RW |
26 | $1,366,000 | $1,366,000 | $1,366,000 | UFA | - | - | - | - | - | - |
| Dominic Franco |
C RW |
29 | $1,351,000 | $1,351,000 | $1,351,000 | UFA | - | - | - | - | - | - |
| Will Lockwood |
RW |
27 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - |
| Brenden Miller |
D |
31 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
| John Quenneville |
C LW |
29 | $1,091,000 | UFA | - | - | - | - | - | - | - | - |
| Jagger Joshua |
LW RW |
26 | $1,055,000 | RFA | - | - | - | - | - | - | - | - |
| Trevor Carrick |
D |
31 | $1,045,000 | $1,045,000 | $1,045,000 | UFA | - | - | - | - | - | - |
| Dmitri Osipov |
D |
29 | $1,045,000 | UFA | - | - | - | - | - | - | - | - |
| Hunter Skinner |
D |
24 | $1,045,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Laberge |
C LW RW |
28 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Owen Pickering |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Jacob Quillan |
C LW |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Daniel DAmato |
LW RW |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Ingham |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Case McCarthy |
D |
24 | $835,000 | RFA | - | - | - | - | - | - | - | - |
| Peter DiLiberatore |
D |
25 | $835,000 | RFA | - | - | - | - | - | - | - | - |
| Bryce McConnell-Barker |
C |
21 | $615,000 | $615,000 | $615,000 | RFA | - | - | - | - | - | - |
| Adam Brooks |
C |
29 | $615,000 | UFA | - | - | - | - | - | - | - | - |
| Claude Lemieux Jr. |
C LW |
24 | $535,000 | $535,000 | $535,000 | $535,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $32,836,000 | $17,186,000 | $12,812,000 | $3,135,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ulf Samuelson | 60 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,000,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 52,648 | 3,761 | 63% | $114 | $6,001,872 |
| Level 2: 5000 | 45,517 | 3,251 | 65% | $73 | $3,322,741 |
| Level 3: 2000 | 18,733 | 1,338 | 67% | $53 | $992,849 |
| Level 4: 4000 | 36,467 | 2,605 | 65% | $36 | $1,312,812 |
| Level 5: 1000 | 10,191 | 728 | 73% | $206 | $2,099,346 |
| Total Attendance: | 163,556 | 11,683 | 65% | - | $20,457,133 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|