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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Charlie Coyle |
C RW |
32 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
| Brady Skjei |
D |
30 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Dylan DeMelo |
D |
31 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - |
| Bryan Rust |
LW RW |
32 | $5,125,000 | $5,125,000 | UFA | - | - | - | - | - | - | - |
| Mikael Granlund |
C LW RW |
32 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| David Perron |
LW RW |
36 | $4,700,000 | $4,700,000 | UFA | - | - | - | - | - | - | - |
| Bowen Byram |
D |
23 | $3,850,000 | $3,850,000 | $3,850,000 | RFA | - | - | - | - | - | - |
| Tristan Jarry |
G |
29 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jesper Fast |
RW |
33 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Garnet Hathaway |
LW RW |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Teddy Blueger |
C |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Stenlund |
C RW |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Ben Hutton |
D |
31 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - |
| Tye Kartye |
C LW RW |
23 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Calen Addison |
D |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Yegor Chinakhov |
RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Poehling |
C LW |
26 | $925,000 | $925,000 | UFA | - | - | - | - | - | - | - |
| Cole Smith |
LW |
29 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Michael Kesselring |
D |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Sam Montembeault |
G |
28 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $2,375,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $60,625,000 | $50,000,000 | $30,850,000 | $16,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sonny Milano |
LW RW |
28 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - |
| Zach Aston-Reese |
LW RW |
30 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
25 | $1,600,000 | $1,600,000 | RFA | - | - | - | - | - | - | - |
| Zach Dean |
C |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Zachary Bolduc |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Zachary LHeureux |
C LW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Fabian Lysell |
RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Samuel Poulin |
RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Sykora |
C LW |
20 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Christian Kyrou |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Aatu Raty |
C |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremie Poirier |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Michael Milne |
C |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Clayton Phillips |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Nathan Legare |
RW |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Judd Caulfield |
RW |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Matthew Maggio |
RW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Thomas Milic |
G |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Anthony Angello |
C |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Joe Masonius |
D |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,400,000 | $14,100,000 | $9,100,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 52 | $4,400,000 | $4,400,000 | - | - | - | - | - | - | - | - |
| Glen Gulutzan | 49 | $500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,900,000 | $4,400,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 25 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 141,216 | 5,649 | 94% | $100 | $14,121,600 |
| Level 2: 5000 | 119,509 | 4,780 | 96% | $60 | $7,170,540 |
| Level 3: 2000 | 48,972 | 1,959 | 98% | $35 | $1,714,020 |
| Level 4: 4000 | 94,616 | 3,785 | 95% | $25 | $2,365,400 |
| Level 5: 1000 | 23,661 | 946 | 95% | $200 | $4,732,200 |
| Total Attendance: | 427,974 | 17,119 | 95% | - | $44,854,602 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|