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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dylan Strome |
C |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
Jordan Kyrou |
C |
27 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - |
John Klingberg |
D |
33 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
David Savard |
D |
35 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Jaden Schwartz |
C |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
Juuse Saros |
G |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
Tyler Bertuzzi |
LW |
30 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - |
Ryan Suter |
D |
40 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Carter Verhaeghe |
C |
30 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
Nick Jensen |
D |
35 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Brandon Saad |
LW |
33 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Bobby Brink |
C LW RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
Travis Boyd |
C |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Kyle Burroughs |
D |
30 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
Parker Wotherspoon |
D |
28 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
Nico Daws |
G |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Rutger McGroarty |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Logan Stankoven |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Olen Zellweger |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Dryden Hunt |
LW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Ilya Solovyov |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $73,075,000 | $54,225,000 | $37,875,000 | $27,250,000 | $27,250,000 | $21,250,000 | $5,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alexander Suzdalev |
LW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Arttu Hyry |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Chase Wheatcroft |
C LW RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Mark Friedman |
D |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Artem Duda |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Artyom Levshunov |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Felix Unger Sorum |
RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jagger Firkus |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Luca Cagnoni |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Yegor Sidorov |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Adam Sykora |
C LW RW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Fedor Svechkov |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Drew Commesso |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Kevin Gravel |
D |
33 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Grant Hutton |
D |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
James Schuldt |
D |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Nathan Clurman |
D |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Ben McCartney |
C LW RW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Collin Delia |
G |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Jackson Berezowski |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $17,225,000 | $8,725,000 | $6,200,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Scott Mellanby | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 2 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 10,682 | 5,341 | 89% | $80 | $854,560 |
Level 2: 5000 | 8,918 | 4,459 | 89% | $45 | $401,310 |
Level 3: 2000 | 4,000 | 2,000 | 100% | $25 | $100,000 |
Level 4: 4000 | 7,421 | 3,711 | 93% | $20 | $148,420 |
Level 5: 1000 | 1,479 | 740 | 74% | $195 | $288,405 |
Total Attendance: | 32,500 | 16,250 | 90% | - | $1,882,330 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|