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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
JT Miller |
C |
32 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - |
Jason Robertson |
LW |
26 | $9,000,000 | $9,000,000 | RFA | - | - | - | - | - | - | - |
Vince Dunn |
D |
29 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | UFA | - | - | - |
Rasmus Dahlin |
D |
25 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
Roope Hintz |
C |
29 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
Sergei Bobrovsky |
G |
37 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Tyler Toffoli |
RW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
Ross Colton |
C |
29 | $5,200,000 * | $5,200,000 * | $5,200,000 * | $5,200,000 * | $5,200,000 * | UFA | - | - | - | - |
Trevor Moore |
C LW RW |
30 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Nick Perbix |
D |
27 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - | - | - | - | - |
Cody Glass |
C |
26 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - |
Evan Rodrigues |
C |
32 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
Taylor Raddysh |
RW |
27 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - |
Alexandre Texier |
C |
26 | $2,100,000 | $2,100,000 | RFA | - | - | - | - | - | - | - |
Calvin de Haan |
D |
34 | $1,687,500 | UFA | - | - | - | - | - | - | - | - |
Alex Nedeljkovic |
G |
29 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Alex Nylander |
LW |
27 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Darren Raddysh |
D |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Clark Bishop |
C |
29 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Jake Sanderson |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $8,775,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $90,812,500 | $64,650,000 | $51,600,000 | $42,900,000 | $36,500,000 | $23,300,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alexander Holtz |
RW |
23 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
Travis Dermott |
D |
29 | $1,150,000 | UFA | - | - | - | - | - | - | - | - |
Laurent Dauphin |
C LW RW |
30 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
Fredrik Karlstrom |
C |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Garrett Pilon |
RW |
27 | $975,000 | RFA | - | - | - | - | - | - | - | - |
Andrew Agozzino |
LW |
34 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Charles Hudon |
LW |
31 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Jacob Bryson |
D |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Logan Shaw |
C |
33 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Gage Quinney |
LW |
30 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Josh Dunne |
C |
27 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Scott Sabourin |
RW |
33 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Peter Diliberatore |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Noah Laba |
C LW RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Adam Scheel |
G |
26 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Cross Hanas |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Guillaume Brisebois |
D |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Alex Belzile |
RW |
34 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Felix Sandstrom |
G |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Filip Roos |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Walker |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Andrew Perrott |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jiri Patera |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Mitchell Gibson |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Inamoto |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,600,000 | $9,375,000 | $875,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Bill Peters | 64 | $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 | 21,911 | 5,478 | 91% | $84 | $1,840,524 |
Level 2: 5000 | 18,012 | 4,503 | 90% | $53 | $954,636 |
Level 3: 2000 | 7,344 | 1,836 | 92% | $31 | $227,664 |
Level 4: 4000 | 14,869 | 3,717 | 93% | $21 | $312,249 |
Level 5: 1000 | 3,709 | 927 | 93% | $180 | $667,620 |
Total Attendance: | 65,845 | 16,461 | 91% | - | $4,202,827 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|