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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
David Perron |
LW |
36 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
Kevin Hayes |
C |
32 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
Anders Lee |
LW |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
Troy Terry |
RW |
27 | $5,500,000 | RFA | - | - | - | - | - | - | - | - |
Thomas Harley |
D |
23 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
Tyson Barrie |
D |
33 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
Robby Fabbri |
C |
29 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - | - | - |
Andre Burakovsky |
LW |
29 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
Ondrej Palat |
LW |
33 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
Morgan Frost |
C |
25 | $3,500,000 | RFA | - | - | - | - | - | - | - | - |
Marco Scandella |
D |
34 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Filip Chytil |
C |
25 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
Sean Kuraly |
C |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Joonas Korpisalo |
G |
30 | $2,100,000 | UFA | - | - | - | - | - | - | - | - |
Frederick Gaudreau |
C |
31 | $1,950,000 | UFA | - | - | - | - | - | - | - | - |
Ilya Mikheyev |
RW |
30 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
Axel Jonsson-Fjallby |
LW |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Parker Wotherspoon |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Jake Neighbours |
LW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Braden Schneider |
D |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Brayden Pachal |
D |
25 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Chad Ruhwedel |
D |
34 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
Sebastian Cossa |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Bonus | $5,700,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $72,425,000 | $44,825,000 | $18,750,000 | $9,750,000 | $4,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adam Boqvist |
D |
24 | $3,200,000 | $3,200,000 | RFA | - | - | - | - | - | - | - |
Olivier Rodrigue |
G |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Jack LaFontaine |
G |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Maxime Lajoie |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Benson |
LW |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Grigori Denisenko |
LW |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Mason Lohrei |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Max Comtois |
LW |
26 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Pavol Regenda |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Cooper Marody |
RW |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Brandon Hickey |
D |
28 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Brett Harrison |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Matthew Coronato |
RW |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Reid Schaefer |
LW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Zachary Bolduc |
C |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Aatu Raty |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Calle Clang |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Carter Savoie |
LW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
William Wallinder |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Kole Lind |
RW |
26 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Hugh McGing |
LW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Josh Lopina |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Blade Jenkins |
C LW RW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Benjamin Brinkman |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Connor Corcoran |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,675,000 | $17,375,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Trent Yawney | 59 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
Jon Cooper | 57 | $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 | 144,606 | 5,356 | 89% | $85 | $12,291,510 |
Level 2: 5000 | 91,831 | 3,401 | 68% | $60 | $5,509,860 |
Level 3: 2000 | 39,389 | 1,459 | 73% | $35 | $1,378,615 |
Level 4: 4000 | 102,874 | 3,810 | 95% | $20 | $2,057,480 |
Level 5: 1000 | 19,899 | 737 | 74% | $195 | $3,880,305 |
Total Attendance: | 398,599 | 14,763 | 82% | - | $26,373,658 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|