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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Tavares |
C |
34 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
Jaden Schwartz |
C |
32 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Noah Dobson |
D |
25 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | UFA | - | - |
Vladimir Tarasenko |
RW |
33 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Jared McCann |
LW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Nino Niederreiter |
RW |
32 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Noah Hanifin |
D |
28 | $4,950,000 | UFA | - | - | - | - | - | - | - | - |
Nikita Zadorov |
D |
29 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Brett Kulak |
D |
31 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - | - |
Stuart Skinner |
G |
26 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Michael Rasmussen |
C |
25 | $2,100,000 | RFA | - | - | - | - | - | - | - | - |
Jake Evans |
C |
28 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Joel Armia |
RW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Matt Nieto |
LW |
32 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
Nikita Zaitsev |
D |
33 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Scott Mayfield |
D |
32 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
Filip Zadina |
RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Calvin Pickard |
G |
32 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
Dylan Guenther |
RW |
21 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Simon Nemec |
D |
20 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Connor Zary |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Marco Rossi |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $6,325,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $70,400,000 | $41,400,000 | $28,575,000 | $11,575,000 | $10,625,000 | $5,625,000 | $5,625,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mark Pysyk |
D |
33 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Tyler Pitlick |
C |
33 | $1,700,000 | UFA | - | - | - | - | - | - | - | - |
Eric Comrie |
G |
29 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
Vincent Sevigny |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Hendrix Lapierre |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jakub Dobes |
G |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Lukas Cormier |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ozzy Wiesblatt |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
John Ludvig |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Hunter Skinner |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Jaret Anderson-Dolan |
C |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Brandon Gignac |
LW |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Felix Robert |
C |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Charles Hudon |
LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Dillon Heatherington |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Gabriel Dumont |
C |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Kurtis MacDermid |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Logan Shaw |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Michael Mersch |
RW |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Patrick Brown |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Samuel Laberge |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Ingham |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Zachary Emond |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $22,575,000 | $5,075,000 | $0 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Mike Sullivan | 55 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 27 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 128,423 | 4,756 | 79% | $85 | $10,915,955 |
Level 2: 5000 | 119,126 | 4,412 | 88% | $50 | $5,956,300 |
Level 3: 2000 | 48,612 | 1,800 | 90% | $33 | $1,604,196 |
Level 4: 4000 | 90,999 | 3,370 | 84% | $20 | $1,819,980 |
Level 5: 1000 | 23,400 | 867 | 87% | $180 | $4,212,000 |
Total Attendance: | 410,560 | 15,206 | 84% | - | $26,646,616 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|