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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rasmus Andersson |
D |
28 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - |
Sean Monahan |
C |
30 | $6,375,000 | UFA | - | - | - | - | - | - | - | - |
Juuse Saros |
G |
29 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
Jordan Kyrou |
C |
26 | $5,500,000 | RFA | - | - | - | - | - | - | - | - |
Shayne Gostisbehere |
D |
31 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
Mats Zuccarello |
RW |
37 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - |
Jake Middleton |
D |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Mason Marchment |
LW |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Lawson Crouse |
LW |
27 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Carter Verhaeghe |
C |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
Alexander Kerfoot |
C |
30 | $4,200,000 | $4,200,000 | UFA | - | - | - | - | - | - | - |
Dylan Strome |
C |
27 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
Laurent Brossoit |
G |
31 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Nick Jensen |
D |
34 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
Sean Walker |
D |
30 | $2,600,000 | UFA | - | - | - | - | - | - | - | - |
Brandon Saad |
LW |
32 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
Michael Carcone |
LW |
28 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
Jordan Martinook |
LW |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
JT Compher |
LW |
29 | $1,625,000 | UFA | - | - | - | - | - | - | - | - |
Travis Boyd |
C |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Kyle Burroughs |
D |
29 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
Matthew Benning |
D |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Bonus | $2,500,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $87,800,000 | $59,700,000 | $47,250,000 | $42,750,000 | $17,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nic Petan |
C |
29 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Chase Wheatcroft |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Mark Friedman |
D |
29 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Yaniv Perets |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bobby Brink |
C LW RW |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Nico Daws |
G |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Adam Sykora |
C LW RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Fedor Svechkov |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Logan Stankoven |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Olen Zellweger |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Drew Commesso |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Lukas Svejkovsky |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Raivis Ansons |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Matthew Stienburg |
C LW RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Ilya Solovyov |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Arnaud Durandeau |
LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Roland McKeown |
D |
29 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Jackson Berezowski |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Vladislav Firstov |
LW |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Anton Malmstrom |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Dawson Barteaux |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Ethan Frisch |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $18,950,000 | $11,225,000 | $3,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Scott Mellanby | 56 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 29 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 162,917 | 5,618 | 94% | $80 | $13,033,360 |
Level 2: 5000 | 140,375 | 4,841 | 97% | $45 | $6,316,875 |
Level 3: 2000 | 56,563 | 1,950 | 98% | $25 | $1,414,075 |
Level 4: 4000 | 111,456 | 3,843 | 96% | $20 | $2,229,120 |
Level 5: 1000 | 21,696 | 748 | 75% | $195 | $4,230,720 |
Total Attendance: | 493,007 | 17,000 | 94% | - | $28,585,355 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|