Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Hartman |
RW |
30 | $5,100,000 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - |
Anthony Duclair |
LW |
29 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Chris Tanev |
D |
35 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Tyler Johnson |
C |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Cody Ceci |
D |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Charlie Lindgren |
G |
31 | $3,700,000 | $3,700,000 | $3,700,000 | UFA | - | - | - | - | - | - |
Alex Iafallo |
LW |
31 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Jesper Fast |
RW |
33 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Jordan Martinook |
LW |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Teddy Blueger |
C |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Nicolas Aube-Kubel |
RW |
28 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
Jaycob Megna |
D |
32 | $2,000,001 | UFA | - | - | - | - | - | - | - | - |
Brett Howden |
C |
27 | $1,410,000 | $1,410,000 | $1,410,000 | $1,410,000 | UFA | - | - | - | - | - |
Sam Malinski |
D |
26 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
Erik Brannstrom |
D |
25 | $1,250,000 | RFA | - | - | - | - | - | - | - | - |
Johnathan Kovacevic |
D |
27 | $1,200,000 | RFA | - | - | - | - | - | - | - | - |
Cayden Primeau |
G |
25 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - | - |
Paul Cotter |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Philippe Myers |
D |
28 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Beck Malenstyn |
LW |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Joey Anderson |
RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Uvis Balinskis |
D |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Bonus | $18,375,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $71,510,001 | $32,535,000 | $13,185,000 | $2,660,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alexander Barabanov |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Ethan Samson |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Hunter McKown |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Owen Power |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Ryan McAllister |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Trevor Kuntar |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Fredrik Olofsson |
LW |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Reilly Walsh |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Tye Kartye |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Hardy Haman Aktell |
D |
26 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
Colton Dach |
LW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jacob Melanson |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Nathan Gaucher |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Nico Myatovic |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Nolan Allan |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Adam Edstrom |
C |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Carter Mazur |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Daniil Misyul |
D |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Cody Hodgson |
C |
35 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Jake Livingstone |
D |
25 | $800,000 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - |
Jason Polin |
C LW RW |
25 | $800,000 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - |
Hunter McDonald |
D |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Kyle McDonald |
C LW RW |
23 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Samuel Walker |
C |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Shane Bowers |
C |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Keith Petruzzelli |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Marco Costantini |
G |
22 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Montana Onyebuchi |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $28,475,000 | $22,450,000 | $12,825,000 | $2,500,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Michel Therrien | 61 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 204,730 | 5,118 | 85% | $85 | $17,402,050 |
Level 2: 5000 | 189,445 | 4,736 | 95% | $50 | $9,472,250 |
Level 3: 2000 | 77,419 | 1,935 | 97% | $26 | $2,012,894 |
Level 4: 4000 | 152,799 | 3,820 | 95% | $19 | $2,903,181 |
Level 5: 1000 | 34,106 | 853 | 85% | $184 | $6,275,504 |
Total Attendance: | 658,499 | 16,462 | 91% | - | $39,969,171 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|