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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kris Letang |
D |
38 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - | - | - |
Thatcher Demko |
G |
30 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - | - |
Ryan Hartman |
RW |
31 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
Cody Ceci |
D |
32 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Anthony Duclair |
LW |
30 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Chris Tanev |
D |
36 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
John Marino |
D |
28 | $4,400,000 | $4,400,000 | UFA | - | - | - | - | - | - | - |
Trent Frederic |
C |
27 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
Johnathan Kovacevic |
D |
28 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA | - | - | - | - | - |
Joel Armia |
RW |
32 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Anthony Stolarz |
G |
31 | $2,800,000 | UFA | - | - | - | - | - | - | - | - |
Will Borgen |
D |
29 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Tristan Jarry |
G |
30 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
Jordan Martinook |
LW |
33 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Teddy Blueger |
C |
31 | $2,000,005 | $2,000,005 | $2,000,005 | $2,000,005 | UFA | - | - | - | - | - |
Matt Murray |
G |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Beck Malenstyn |
LW |
27 | $1,350,000 | $1,350,000 | UFA | - | - | - | - | - | - | - |
Sam Malinski |
D |
27 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
Paul Cotter |
C |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Philippe Myers |
D |
28 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Joey Anderson |
RW |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Adam Edstrom |
C |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Devin Cooley |
G |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $7,400,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $77,725,005 | $47,550,005 | $21,250,005 | $15,600,005 | $5,000,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Martin |
LW |
36 | $1,400,000 | UFA | - | - | - | - | - | - | - | - |
Caleb Jones |
D |
28 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
Tye Kartye |
LW |
24 | $1,200,000 | $1,200,000 | RFA | - | - | - | - | - | - | - |
Matvei Michkov |
RW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Lleyton Roed |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Hunter McKown |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Mikulas Hovorka |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Ryan McAllister |
C LW RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Dalibor Dvorsky |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Colton Dach |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jacob Melanson |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nathan Gaucher |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nico Myatovic |
LW |
21 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Carter Mazur |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Joel Blomqvist |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Calle Rosen |
D |
31 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Justin Bailey |
RW |
30 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Jake Livingstone |
D |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
Jason Polin |
C LW RW |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
Corey Schueneman |
D |
30 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Hunter McDonald |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Kyle McDonald |
C LW RW |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Jakub Skarek |
G |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
John Hayden |
C |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Kaleb Lawrence |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Milo Roelens |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Gabriel Carriere |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,200,000 | $14,175,000 | $3,425,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Michel Therrien | 62 | $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 | 11,021 | 5,511 | 92% | $85 | $936,785 |
Level 2: 5000 | 9,613 | 4,807 | 96% | $50 | $480,650 |
Level 3: 2000 | 3,823 | 1,912 | 96% | $26 | $99,398 |
Level 4: 4000 | 7,295 | 3,648 | 91% | $19 | $138,605 |
Level 5: 1000 | 1,798 | 899 | 90% | $184 | $330,832 |
Total Attendance: | 33,550 | 16,775 | 93% | - | $2,085,583 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|