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 | - | - | - |
Juuse Saros |
G |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
Jake Middleton |
D |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Mason Marchment |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Lawson Crouse |
LW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Carter Verhaeghe |
C |
30 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
Alexander Kerfoot |
C |
31 | $4,200,000 | UFA | - | - | - | - | - | - | - | - |
Laurent Brossoit |
G |
32 | $3,000,000 | $3,000,000 | $3,000,000 | 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 | - | - | - | - | - | - |
Michael Carcone |
LW |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
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 | - | - | - | - | - | - |
Logan Stankoven |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jake Evans |
C |
29 | UFA | - | - | - | - | - | - | - | - | - |
JT Compher |
LW |
30 | UFA | - | - | - | - | - | - | - | - | - |
Sean Walker |
D |
31 | UFA | - | - | - | - | - | - | - | - | - |
Bonus | $2,500,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $63,075,000 | $51,625,000 | $46,250,000 | $26,000,000 | $16,000,000 | $16,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bobby Brink |
C LW RW |
24 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
Nico Daws |
G |
25 | $1,000,000 | 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 |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Luca Cagnoni |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Rutger McGroarty |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Yegor Sidorov |
LW 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 | - | - | - | - | - | - | - |
Olen Zellweger |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Drew Commesso |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Lukas Svejkovsky |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Raivis Ansons |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Stienburg |
C LW RW |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Ilya Solovyov |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Jackson Berezowski |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Vladislav Firstov |
LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Nic Petan |
C |
30 | UFA | - | - | - | - | - | - | - | - | - |
Peter Holland |
C LW RW |
34 | UFA | - | - | - | - | - | - | - | - | - |
Roland McKeown |
D |
29 | UFA | - | - | - | - | - | - | - | - | - |
Steven Kampfer |
D |
37 | UFA | - | - | - | - | - | - | - | - | - |
FARM TOTALS | $19,975,000 | $11,250,000 | $6,125,000 | $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 - 0 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $80 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $45 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $25 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $20 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $195 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|