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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Filip Hronek |
D |
27 | $7,250,000 | $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 |
26 | $6,250,000 | $6,250,000 | RFA | - | - | - | - | - | - | - |
Rickard Rakell |
RW |
31 | $5,250,000 | UFA | - | - | - | - | - | - | - | - |
Tyler Bertuzzi |
LW |
30 | $5,200,000 | UFA | - | - | - | - | - | - | - | - |
Phillip Danault |
C |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Brandon Carlo |
D |
28 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - |
Christian Dvorak |
C |
29 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Olli Maatta |
D |
30 | $4,035,000 | $4,035,000 | UFA | - | - | - | - | - | - | - |
Anthony Stolarz |
G |
31 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - | - |
Ryan McLeod |
C |
25 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - | - |
Pontus Holmberg |
RW |
26 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Victor Soderstrom |
D |
24 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - |
Matthew Kessel |
D |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Kyle Capobianco |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Pavel Mintyukov |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Tanner Laczynski |
C |
27 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
Jesper Wallstedt |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Oskar Olausson |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Greg Meireles |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Austin Strand |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Blake Hillman |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Brogan Rafferty |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Nathan Sucese |
LW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $7,400,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $67,185,000 | $39,935,000 | $15,950,000 | $11,750,000 | $11,750,000 | $7,250,000 | $7,250,000 | $7,250,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Kallgren |
G |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Matt Irwin |
D |
37 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Alex Kannok-Leipert |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Tyler Angle |
C |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Gage Alexander |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jack Finley |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tyler Tullio |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Filip Johansson |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Henri Nikkanen |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Condotta |
C |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Aaron Aragon |
C LW RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Aaron Luchuk |
C LW RW |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Adam Brooks |
C |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Adam Brubacher |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Andrew Welinski |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Benjamin Jones |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Cale Morris |
G |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Cameron Gaunce |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Jonathan Dugan |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Kyle Criscuolo |
C |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Mikhail Maltsev |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Otto Koivula |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Steven Fogarty |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Reece Newkirk |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $19,850,000 | $5,275,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dan Bylsma | 54 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 41 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 191,001 | 4,659 | 78% | $86 | $16,426,086 |
Level 2: 5000 | 149,080 | 3,636 | 73% | $55 | $8,199,400 |
Level 3: 2000 | 59,791 | 1,458 | 73% | $34 | $2,032,894 |
Level 4: 4000 | 88,516 | 2,159 | 54% | $31 | $2,743,996 |
Level 5: 1000 | 29,941 | 730 | 73% | $193 | $5,778,613 |
Total Attendance: | 518,329 | 12,642 | 70% | - | $36,940,038 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|