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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bo Horvat |
C |
30 | $9,000,000 * | $9,000,000 * | $9,000,000 * | $9,000,000 * | $9,000,000 * | UFA | - | - | - | - |
| Alex Pietrangelo |
D |
35 | $8,500,000 * | $8,500,000 * | $8,500,000 * | UFA | - | - | - | - | - | - |
| Matt Dumba |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Casey Mittelstadt |
C LW |
27 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Artturi Lehkonen |
LW RW |
30 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Jordan Eberle |
RW |
35 | $4,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Jake Oettinger |
G |
27 | $3,800,000 | $3,800,000 | UFA | - | - | - | - | - | - | - |
| Bowen Byram |
D |
24 | $3,250,000 | $3,250,000 | RFA | - | - | - | - | - | - | - |
| Artem Zub |
D |
30 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Jason Dickinson |
C LW |
30 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Ian Cole |
D |
36 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Rasmussen |
C LW |
26 | $1,900,000 | $1,900,000 | UFA | - | - | - | - | - | - | - |
| Nic Dowd |
C RW |
35 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Samuel Montembeault |
G |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Bedard |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Justin Barron |
D |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Nils Lundkvist |
D |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Yegor Chinakhov |
LW RW |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Smith |
LW |
30 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Tyson Foerster |
RW |
23 | $863,333 | $863,333 | RFA | - | - | - | - | - | - | - |
| Simon Holmstrom |
LW RW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| JJ Peterka |
C LW RW |
23 | $855,833 | $855,833 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $45,769,166 | $35,100,000 | $24,750,000 | $9,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Josh Doan |
RW |
23 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| William Wallinder |
D |
23 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Brendan Brisson |
LW RW |
24 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Matthew Coronato |
LW RW |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Yaroslav Askarov |
G |
23 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Matej Blumel |
LW RW |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Mike Benning |
D |
23 | $916,667 | $916,667 | $916,667 | RFA | - | - | - | - | - | - |
| Ryker Evans |
D |
24 | $897,500 | $897,500 | RFA | - | - | - | - | - | - | - |
| Daniel Torgersson |
LW RW |
23 | $867,500 | $867,500 | RFA | - | - | - | - | - | - | - |
| Carson Lambos |
D |
22 | $863,333 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Oskar Olausson |
C LW RW |
23 | $863,333 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Ryan Winterton |
RW |
22 | $828,333 | $828,333 | $828,333 | RFA | - | - | - | - | - | - |
| Nikita Alexandrov |
C |
25 | $816,667 | RFA | - | - | - | - | - | - | - | - |
| Dmitri Kuzmin |
D |
22 | $795,556 | $795,556 | $795,556 | RFA | - | - | - | - | - | - |
| Egor Afanasyev |
LW |
24 | $789,167 | RFA | - | - | - | - | - | - | - | - |
| Connor Clifton |
D |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jiri Patera |
G |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Ronnie Attard |
D |
26 | $775,000 | $825,000 | UFA | - | - | - | - | - | - | - |
| Dylan McIlrath |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Lane Pederson |
C |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Lias Andersson |
C LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Mark Jankowski |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nicholas Merkley |
C RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Mersch |
LW |
33 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $19,938,056 | $13,032,222 | $6,117,222 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Don Granato | 57 | $1,900,000 | $1,900,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,900,000 | $1,900,000 | $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: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Level 3: | 0 | 0 | 0% | $ | $0 |
| Level 4: | 0 | 0 | 0% | $ | $0 |
| Level 5: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|