Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jake Sanderson |
D |
24 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - |
| JT Miller |
C |
33 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - |
| Jason Robertson |
LW |
27 | $9,000,000 | RFA | - | - | - | - | - | - | - | - |
| Vince Dunn |
D |
30 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | UFA | - | - | - | - |
| Rasmus Dahlin |
D |
26 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - |
| Tomas Hertl |
C |
33 | $8,000,000 | UFA | - | - | - | - | - | - | - | - |
| Sergei Bobrovsky |
G |
38 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| Roope Hintz |
C |
30 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Tyler Toffoli |
RW |
34 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Ross Colton |
C |
30 | $5,200,000 * | $5,200,000 * | $5,200,000 * | $5,200,000 * | UFA | - | - | - | - | - |
| Nick Perbix |
D |
28 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - | - | - | - | - | - |
| Cody Glass |
C |
27 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - | - |
| Adam Henrique |
C |
36 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Taylor Raddysh |
RW |
28 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
| Alexandre Texier |
C |
27 | $2,100,000 | RFA | - | - | - | - | - | - | - | - |
| Alexander Holtz |
RW |
24 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Nylander |
LW |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Agozzino |
LW |
35 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Clark Bishop |
C |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Bryson |
D |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $97,000,000 | $72,850,000 | $64,150,000 | $48,000,000 | $34,800,000 | $11,500,000 | $11,500,000 | $11,500,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Logan Shaw |
C |
34 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Dunne |
C |
28 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Sabourin |
RW |
34 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Noah Laba |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Angus Macdonell |
C LW RW |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Andrew Perrott |
D |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Cross Hanas |
LW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jiri Patera |
G |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Mitchell Gibson |
G |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Samuel Walker |
C |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Tyler Inamoto |
D |
27 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Ben Zloty |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Boltmann |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Belzile |
RW |
35 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $12,075,000 | $6,825,000 | $850,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bill Peters | 65 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
| 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: 6000 | 0 | 0 | 0% | $84 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $53 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $31 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $21 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $180 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|