Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Filip Hronek |
D |
28 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - |
Samuel Girard |
D |
27 | $6,250,000 | RFA | - | - | - | - | - | - | - | - |
Rickard Rakell |
RW |
32 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
Jake Middleton |
D |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Mason Marchment |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Phillip Danault |
C |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Alexis Lafreniere |
LW |
24 | $4,800,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Carlo |
D |
29 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
Brandon Duhaime |
RW |
28 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
Charlie Lindgren |
G |
32 | $3,700,000 | $3,700,000 | UFA | - | - | - | - | - | - | - |
Nicholas Paul |
LW |
30 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Martin Pospisil |
LW |
26 | $2,250,000 | RFA | - | - | - | - | - | - | - | - |
Joel Kiviranta |
LW |
29 | $2,107,000 | $2,107,000 | $2,107,000 | UFA | - | - | - | - | - | - |
Pontus Holmberg |
RW |
26 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Nikolai Kovalenko |
RW |
26 | $1,800,000 | $1,800,000 | RFA | - | - | - | - | - | - | - |
Jakub Vrana |
LW |
29 | $1,193,000 | $1,193,000 | UFA | - | - | - | - | - | - | - |
Pavel Mintyukov |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Kyle Capobianco |
D |
28 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Jesper Wallstedt |
G |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Motte |
C LW RW |
30 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
Bonus | $6,717,500 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $73,642,500 | $45,250,000 | $30,107,000 | $26,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Michael Carcone |
LW |
29 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Nicolas Aube-Kubel |
RW |
29 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
Dakota Mermis |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Alex Kannok-Leipert |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Egor Sokolov |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Tanner Laczynski |
C |
28 | $950,000 | UFA | - | - | - | - | - | - | - | - |
Benjamin Jones |
C |
26 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Kyle Clifford |
LW |
34 | $899,000 | UFA | - | - | - | - | - | - | - | - |
Jujhar Khaira |
LW |
31 | $894,000 | $894,000 | UFA | - | - | - | - | - | - | - |
Fabian Wagner |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jake Furlong |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Julian Lutz |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Alexander Campbell |
C |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jack Finley |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Oskar Olausson |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Ronan Seeley |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Tullio |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Brian Pinho |
RW |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Henri Nikkanen |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Condotta |
C |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Reece Newkirk |
C |
24 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Sergey Murashov |
G |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Mitchell Weeks |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joey Keane |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,818,000 | $8,469,000 | $6,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dan Bylsma | 55 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 2 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 11,604 | 5,802 | 97% | $86 | $997,944 |
Level 2: 5000 | 9,327 | 4,664 | 93% | $55 | $512,985 |
Level 3: 2000 | 3,681 | 1,841 | 92% | $34 | $125,154 |
Level 4: 4000 | 4,833 | 2,417 | 60% | $31 | $149,823 |
Level 5: 1000 | 1,586 | 793 | 79% | $193 | $306,098 |
Total Attendance: | 31,031 | 15,516 | 86% | - | $2,196,604 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|