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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mikko Rantanen |
RW |
29 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
Brady Tkachuk |
LW |
26 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | UFA | - | - | - | - | - |
Elias Lindholm |
C |
31 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - | - | - | - |
Sam Bennett |
C |
29 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - |
Jake Oettinger |
G |
27 | $6,550,000 | $6,550,000 | $6,550,000 | $6,550,000 | $6,550,000 | $6,550,000 | $6,550,000 | UFA | - | - |
Miro Heiskanen |
D |
26 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
Jacob Trouba |
D |
31 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
Dylan Samberg |
D |
26 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - |
Alexander Kerfoot |
C |
31 | $4,200,000 | UFA | - | - | - | - | - | - | - | - |
Pierre-Luc Dubois |
LW |
27 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - | - |
Noah Cates |
LW |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Shea Theodore |
D |
30 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
Connor Dewar |
C |
26 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
Cole Smith |
LW |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Calvin Pickard |
G |
33 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Logan Cooley |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Luke Hughes |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Henry Thrun |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Owen Power |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Wyatt Johnston |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Marco Kasper |
C |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Trevor Lewis |
C |
38 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $2,725,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $80,475,000 | $63,975,000 | $51,200,000 | $44,250,000 | $36,050,000 | $12,050,000 | $12,050,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Connor Ingram |
G |
28 | $1,950,000 | UFA | - | - | - | - | - | - | - | - |
Riley Sutter |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
David Goyette |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jorian Donovan |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Joshua Roy |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Massimo Rizzo |
C LW RW |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
William Stromgren |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Chaz Lucius |
C |
22 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tristen Robins |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Alex Beaucage |
RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Cedric Pare |
C |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Gianni Fairbrother |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jonathan Aspirot |
D |
26 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Josh Filmon |
C LW RW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Brendan Gaunce |
C |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Brett Brochu |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Casey Fitzgerald |
D |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Trevor Carrick |
D |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Evan Vierling |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Hugh McGing |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jonathan Lemieux |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Kyle Criscuolo |
C |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Mason Millman |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Benning |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $20,925,000 | $9,025,000 | $3,300,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Randy Carlyle | 70 | $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 | 22,944 | 5,736 | 96% | $80 | $1,835,520 |
Level 2: 5000 | 18,558 | 4,640 | 93% | $50 | $927,900 |
Level 3: 2000 | 7,313 | 1,828 | 91% | $30 | $219,390 |
Level 4: 4000 | 14,992 | 3,748 | 94% | $20 | $299,840 |
Level 5: 1000 | 3,834 | 959 | 96% | $180 | $690,120 |
Total Attendance: | 67,641 | 16,910 | 94% | - | $4,171,408 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|