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 LW |
35 | $14,500,000 | UFA | - | - | - | - | - | - | - | - |
David Savard |
D |
35 | $6,600,000 | UFA | - | - | - | - | - | - | - | - |
David Perron |
LW RW |
37 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Frederik Andersen |
G |
36 | $6,400,000 | UFA | - | - | - | - | - | - | - | - |
Jakub Vrana |
LW RW |
29 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
Gustav Nyquist |
LW RW |
36 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Filip Chytil |
C LW |
26 | $4,437,500 | $4,437,500 | $4,437,500 | RFA | - | - | - | - | - | - |
Jonas Siegenthaler |
D |
28 | $3,400,000 | $3,400,000 | RFA | - | - | - | - | - | - | - |
Niko Mikkola |
D |
29 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Laurent Brossoit |
G |
32 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
Luke Hughes |
D |
22 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Eetu Luostarinen |
C LW |
27 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Matt Benning |
D |
31 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Ales Stezka |
G |
28 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
Connor Brown |
LW RW |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Ty Dellandrea |
C RW |
25 | $863,333 | RFA | - | - | - | - | - | - | - | - |
Kaedan Korczak |
D |
24 | $825,000 | $825,000 | RFA | - | - | - | - | - | - | - |
Tyler Motte |
C LW RW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Julien Gauthier |
RW |
28 | $787,500 | $787,500 | RFA | - | - | - | - | - | - | - |
John Ludvig |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Paul Cotter |
C LW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Vinnie Hinostroza |
LW RW |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Riley Barber |
LW RW |
31 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Alexander Petrovic |
D |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Radim Zohorna |
C LW RW |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $70,538,333 | $27,275,000 | $5,937,500 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Taylor Hall |
LW |
34 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
Drew Commesso |
G |
23 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Corson Ceulemans |
D |
22 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Cross Hanas |
LW |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Calle Clang |
G |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Pavel Novak |
RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
Brett Murray |
LW |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Matt Villalta |
G |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Brayden Tracey |
LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Liam Coughlin |
C LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Matej Tomek |
G |
28 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
Brycen Martin |
D |
29 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Chaz Reddekopp |
D |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Evan Fitzpatrick |
G |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Julius Vahatalo |
C LW |
30 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Libor Hajek |
D |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Linus Karlsson |
C |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Markus Nurmi |
LW RW |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Michael Clarke |
C |
31 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Mitchell Hoelscher |
C |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
Patrick Newell |
C LW |
29 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
Adam Huska |
G |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Alex Kile |
LW |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Carsen Twarynski |
LW |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Dean Stewart |
D |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Eetu Makiniemi |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Ethan Prow |
D |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Julius Honka |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Kyle Platzer |
C RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Luke Johnson |
C |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Marko Dano |
C LW RW |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Remi Elie |
LW RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Ronald Knot |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $31,650,000 | $15,100,000 | $4,050,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
SALARY CAP TOTALS | $3,165,000 | $1,510,000 | $405,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Warsofsky | 36 | $750,000 | $750,000 | $750,000 | - | - | - | - | - | - | - |
COACHING TOTALS | $750,000 | $750,000 | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 33 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6547 | 173,395 | 5,254 | 80% | $140 | $24,275,300 |
Level 2: 4800 | 141,305 | 4,282 | 89% | $80 | $11,304,400 |
Level 3: 2000 | 57,917 | 1,755 | 88% | $50 | $2,895,850 |
Level 4: 4000 | 110,054 | 3,335 | 83% | $35 | $3,851,890 |
Level 5: 1000 | 28,991 | 879 | 88% | $250 | $7,247,750 |
Total Attendance: | 511,662 | 15,505 | 85% | - | $54,532,706 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|