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 | - | - | - | - | - | - | - |
| Jacob Bryson |
D |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Jake Sanderson |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $7,825,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $90,812,500 | $65,600,000 | $51,600,000 | $42,900,000 | $36,500,000 | $23,300,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | - | - | - | - |
| 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 | $21,650,000 | $8,425,000 | $875,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 66,198 | 5,517 | 92% | $84 | $5,560,632 |
| Level 2: 5000 | 56,429 | 4,702 | 94% | $53 | $2,990,737 |
| Level 3: 2000 | 22,739 | 1,895 | 95% | $31 | $704,909 |
| Level 4: 4000 | 45,266 | 3,772 | 94% | $21 | $950,586 |
| Level 5: 1000 | 11,323 | 944 | 94% | $180 | $2,038,140 |
| Total Attendance: | 201,955 | 16,830 | 93% | - | $12,857,255 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|