Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Darnell Nurse |
D |
29 | 80 | $10,180,000 | $10,180,000 | $10,180,000 | $10,180,000 | $10,180,000 | $10,180,000 | UFA | - | - |
| Alex Ovechkin |
LW RW |
39 | 80 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - |
| Mathew Barzal |
C |
27 | 82 | $9,150,000 | $9,150,000 | $9,150,000 | $9,150,000 | $9,150,000 | $9,150,000 | $9,150,000 | UFA | - |
| Ilya Sorokin |
G |
29 | 79 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 |
| Kevin Fiala |
LW RW |
28 | 79 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - |
| Troy Terry |
C RW |
27 | 77 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Kevin Hayes |
C LW |
32 | 69 | $6,790,000 | $6,790,000 | UFA | - | - | - | - | - | - |
| Matt Roy |
D |
29 | 80 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - |
| Jean-Gabriel Pageau |
C RW |
32 | 74 | $4,250,000 | $4,250,000 | UFA | - | - | - | - | - | - |
| Brandon Carlo |
D |
28 | 79 | $4,100,000 | $4,100,000 | $4,100,000 | UFA | - | - | - | - | - |
| Noah Dobson |
D |
24 | 83 | $4,000,000 | RFA | - | - | - | - | - | - | - |
| Alex Newhook |
C LW |
23 | 74 | $2,900,000 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - |
| Casey Cizikas |
C |
33 | 72 | $2,380,000 | $2,380,000 | $2,380,000 | UFA | - | - | - | - | - |
| Logan OConnor |
LW RW |
28 | 75 | $1,050,000 | UFA | - | - | - | - | - | - | - |
| David Rittich |
G |
32 | 78 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Dennis Gilbert |
D |
28 | 67 | $910,000 | $910,000 | UFA | - | - | - | - | - | - |
| JJ Peterka |
LW RW |
22 | 75 | $855,833 | RFA | - | - | - | - | - | - | - |
| Logan Shaw |
C LW RW |
32 | 64 | $840,000 | $840,000 | UFA | - | - | - | - | - | - |
| Wade Allison |
RW |
27 | 59 | $824,250 | $824,250 | UFA | - | - | - | - | - | - |
| Josh Mahura |
D |
26 | 67 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Riley Barber |
RW |
30 | 51 | UFA | - | - | - | - | - | - | - | - |
| PRO TOTALS | $88,380,083 | $82,474,250 | $57,585,000 | $48,205,000 | $48,205,000 | $40,330,000 | $23,150,000 | $8,250,000 | $8,250,000 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Scott Perunovich |
D |
26 | 71 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - |
| Christian Kyrou |
D |
21 | 61 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Dysin Mayo |
D |
28 | 61 | $950,000 | UFA | - | - | - | - | - | - | - |
| Ethan Cardwell |
RW |
22 | 61 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Bogdan Trineyev |
RW |
22 | 59 | $925,000 | RFA | - | - | - | - | - | - | - |
| Ilya Usau |
C |
23 | 58 | $925,000 | RFA | - | - | - | - | - | - | - |
| Ryker Evans |
D |
22 | 71 | $925,000 | RFA | - | - | - | - | - | - | - |
| Jani Nyman |
LW |
20 | 53 | $918,333 | $918,333 | $918,333 | RFA | - | - | - | - | - |
| Brett Harrison |
C |
21 | 58 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Topias Vilen |
D |
21 | 62 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Danila Klimovich |
RW |
21 | 54 | $894,167 | RFA | - | - | - | - | - | - | - |
| Jared Davidson |
C |
22 | 59 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Vincent Iorio |
D |
22 | 62 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Ryan Shea |
D |
27 | 67 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Oskar Steen |
C |
26 | 62 | $840,000 | $840,000 | RFA | - | - | - | - | - | - |
| Tyler Benson |
LW |
26 | 59 | $826,875 | $826,875 | RFA | - | - | - | - | - | - |
| William Villeneuve |
D |
22 | 62 | $817,778 | $817,778 | RFA | - | - | - | - | - | - |
| Jean-Christophe Beaudin |
C |
27 | 51 | $816,667 | UFA | - | - | - | - | - | - | - |
| Brendan Warren |
C LW |
27 | 57 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Chase De Leo |
C |
29 | 63 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Ken Appleby |
G |
29 | 60 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Zane McIntyre |
G |
32 | 60 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Erik Portillo |
G |
24 | 67 | $783,333 | - | - | - | - | - | - | - | |
| Brandon Gignac |
C LW |
27 | 64 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Angus Crookshank |
LW |
25 | 62 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Carson Golder |
LW |
22 | 54 | $775,000 | RFA | - | - | - | - | - | - | - |
| Gage Goncalves |
C |
23 | 63 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Isaak Phillips |
D |
23 | 67 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Louie Belpedio |
D |
28 | 66 | $775,000 | UFA | - | - | - | - | - | - | - |
| Steven Fogarty |
C RW |
31 | 61 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Bryce Gervais |
RW |
32 | 51 | UFA | - | - | - | - | - | - | - | - |
| Callum Booth |
G |
27 | 48 | RFA | - | - | - | - | - | - | - | - |
| Cole Moberg |
D |
24 | 53 | RFA | - | - | - | - | - | - | - | - |
| Colton Poolman |
D |
28 | 61 | UFA | - | - | - | - | - | - | - | - |
| Jack Kopacka |
LW RW |
26 | 51 | UFA | - | - | - | - | - | - | - | - |
| Jack LaFontaine |
G |
26 | 53 | RFA | - | - | - | - | - | - | - | - |
| Kaden Fulcher |
G |
26 | 48 | RFA | - | - | - | - | - | - | - | - |
| Linus Hogberg |
D |
26 | 51 | RFA | - | - | - | - | - | - | - | - |
| Mikhail Maltsev |
LW |
26 | 56 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $25,715,486 | $17,946,319 | $918,333 | $0 | $0 | $0 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jacques Martin | 71 | $900,000 | - | - | - | - | - | - | - | - | - |
| Craig Berube | 58 | $2,160,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,060,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $120 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $40 | $0 |
| Level 4: 4118 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 2: 3500 | 0 | 0 | 0% | $15 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|