Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Marc-Andre Fleury |
G |
36 | $6,800,000 | $6,800,000 | $6,800,000 | UFA | - | - | - | - | - | - |
| Michael Cammalleri |
C LW RW |
38 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Alexander Edler |
D |
34 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Johnny Boychuk |
D |
36 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Anderson |
RW |
26 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - |
| Artem Anisimov |
C |
32 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - | - |
| Thomas Hickey |
D |
31 | $3,750,000 | UFA | - | - | - | - | - | - | - | - |
| Evander Kane |
LW |
29 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Derick Brassard |
C |
33 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Hamonic |
D |
30 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - | - |
| Brock Nelson |
C |
29 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
| John Moore |
D |
30 | $2,200,000 | $2,200,000 | UFA | - | - | - | - | - | - | - |
| Ben Hutton |
D |
27 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
| Peter Holland |
C |
29 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Devin Shore |
C LW |
26 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Virtanen |
RW |
24 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Markus Granlund |
C LW RW |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Gaudette |
C |
24 | $916,666 | $916,666 | RFA | - | - | - | - | - | - | - |
| Nick Cousins |
C LW RW |
27 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Linus Ullmark |
G |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Grzelcyk |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Warren Foegele |
LW |
24 | $746,667 | RFA | - | - | - | - | - | - | - | - |
| Dominik Simon |
C LW RW |
26 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $3,077,500 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $63,390,833 | $34,066,666 | $20,200,000 | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aaron Ness |
D |
30 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Xavier Ouellet |
D |
27 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Dante Fabbro |
D |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Tage Thompson |
LW RW |
23 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Jeremy Bracco |
RW |
23 | $842,500 | RFA | - | - | - | - | - | - | - | - |
| Stelio Mattheos |
C RW |
21 | $809,166 | $809,166 | $809,166 | RFA | - | - | - | - | - | - |
| Nick Henry |
RW |
21 | $798,333 | $798,333 | $798,333 | RFA | - | - | - | - | - | - |
| Stuart Skinner |
G |
22 | $784,166 | $784,166 | RFA | - | - | - | - | - | - | - |
| Alexander Chmelevski |
C RW |
21 | $778,333 | $778,333 | $778,333 | RFA | - | - | - | - | - | - |
| Kale Clague |
D |
22 | $761,666 | $761,666 | RFA | - | - | - | - | - | - | - |
| Sean Day |
D |
22 | $761,666 | $761,666 | RFA | - | - | - | - | - | - | - |
| Adam Clendening |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Mathieu Joseph |
LW RW |
23 | $728,333 | RFA | - | - | - | - | - | - | - | - |
| Kerby Rychel |
LW |
26 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Laurent Dauphin |
C LW |
25 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Nick DeSimone |
D |
26 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Phillip Di Giuseppe |
LW RW |
27 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Anthony Angello |
C RW |
24 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Dysin Mayo |
D |
24 | $650,000 | $650,000 | RFA | - | - | - | - | - | - | - |
| Hudson Elynuik |
C |
23 | $650,000 | $650,000 | RFA | - | - | - | - | - | - | - |
| Rourke Chartier |
C |
24 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Sam Lafferty |
C LW |
25 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Zane McIntyre |
G |
28 | $650,000 | $700,000 | UFA | - | - | - | - | - | - | - |
| Alex Belzile |
C RW |
29 | $650,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Lernout |
D |
25 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Spencer Martin |
G |
25 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,014,163 | $12,818,330 | $3,310,832 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 52 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| Mike Vellucci | 54 | $200,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,200,000 | $1,000,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 13 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7355 | 48,921 | 3,763 | 51% | $160 | $7,827,360 |
| Level 2: 3677 | 26,275 | 2,021 | 55% | $75 | $1,970,625 |
| Level 3: 4597 | 32,241 | 2,480 | 54% | $50 | $1,612,050 |
| Level 4: 1839 | 12,100 | 931 | 51% | $40 | $484,000 |
| Level 5: 919 | 6,396 | 492 | 54% | $225 | $1,439,100 |
| Total Attendance: | 125,933 | 9,687 | 53% | - | $19,866,369 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|