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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Taylor Hall |
LW |
34 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
Nick Schmaltz |
C |
29 | $5,850,000 | $5,850,000 | UFA | - | - | - | - | - | - | - |
Damon Severson |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Lawson Crouse |
LW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Nicolas Hague |
D |
27 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - | - |
Trevor Zegras |
C |
24 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
Dan Vladar |
G |
28 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - |
Matias Maccelli |
LW |
25 | $3,300,000 | $3,300,000 | RFA | - | - | - | - | - | - | - |
Kasperi Kapanen |
RW |
29 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Eeli Tolvanen |
RW |
26 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Henri Jokiharju |
D |
26 | $2,800,000 | $2,800,000 | RFA | - | - | - | - | - | - | - |
Lukas Reichel |
LW |
23 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
Nathan Bastian |
RW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Zac Jones |
D |
25 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Conor Timmins |
D |
27 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
Jakub Lauko |
C |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Fabian Lysell |
RW |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Nikita Nesterenko |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Kleven |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Colten Ellis |
G |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Bonus | $15,800,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $75,725,000 | $48,500,000 | $25,700,000 | $6,800,000 | $3,800,000 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kaapo Kahkonen |
G |
29 | $4,300,000 | $4,300,000 | UFA | - | - | - | - | - | - | - |
Pheonix Copley |
G |
33 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
John Beecher |
C |
24 | $1,750,000 | $1,750,000 | $1,750,000 | RFA | - | - | - | - | - | - |
Kieffer Bellows |
LW |
27 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
Jonas Rondbjerg |
RW |
26 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
Samuel Helenius |
C |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Oliver Kapanen |
C |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Nolan Foote |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Trevor Kuntar |
C |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Gaucher |
C LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Jake Wise |
C LW RW |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Xavier Parent |
C LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Jakub Brabenec |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jakub Demek |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jayden Grubbe |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Oskar Pettersson |
RW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Topias Vilen |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Zach Dean |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Brendan Brisson |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Corson Ceulemans |
D |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Gustav Lindstrom |
D |
27 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Robert Mastrosimone |
LW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
William Trudeau |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Johansen |
D |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Marc-Andre Gaudet |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
James Hardie |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Luke Prokop |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $30,500,000 | $18,825,000 | $3,700,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|
Alain Vigneault | 65 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
Craig Berube | 60 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 4 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 22,562 | 5,641 | 94% | $85 | $1,917,770 |
Level 2: 5000 | 19,286 | 4,822 | 96% | $50 | $964,300 |
Level 3: 2000 | 7,424 | 1,856 | 93% | $32 | $237,568 |
Level 4: 4000 | 14,978 | 3,745 | 94% | $20 | $299,560 |
Level 5: 1000 | 3,809 | 952 | 95% | $178 | $678,002 |
Total Attendance: | 68,059 | 17,015 | 95% | - | $4,302,060 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|