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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dylan Cozens |
C |
24 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
Pat Maroon |
LW |
37 | $6,900,000 | UFA | - | - | - | - | - | - | - | - |
Philip Broberg |
D |
24 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - |
Ukko-Pekka Luukkonen |
G |
26 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - |
Niko Mikkola |
D |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Connor Brown |
RW |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Connor Clifton |
D |
30 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
Martin Fehervary |
D |
26 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
Calle Jarnkrok |
C |
34 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Lars Eller |
C |
36 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Noah Juulsen |
D |
28 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
Colin Miller |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
Matthew Murray |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Calen Addison |
D |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
Marcus Johansson |
LW |
35 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
Alex Steeves |
C |
26 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Frank Nazar |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Adam Fantilli |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Leo Carlsson |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Matthew Knies |
LW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Will Smith |
C LW RW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Jackson Lacombe |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
William Eklund |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $8,700,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $74,025,000 | $54,600,000 | $31,650,000 | $25,750,000 | $18,750,000 | $18,750,000 | $13,750,000 | $6,750,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ville Husso |
G |
30 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
Marc Del Gaizo |
D |
26 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - |
Valtteri Puustinen |
RW |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Zach Sanford |
LW |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Denton Mateychuk |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Jacob Quillan |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Marat Khusnutdinov |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Phillips |
C |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Rempe |
C LW RW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Magnus Chrona |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Victor Ostman |
G |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Gavin Brindley |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Hunter Brzustewicz |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jonathan Lekkerimaki |
RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Matthew Seminoff |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tristan Broz |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ethan Cardwell |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jeremy Poirier |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Shakir Mukhamadullin |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Topi Niemela |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyson Kozak |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Francesco Arcuri |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Garin Bjorklund |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Simon Lundmark |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $27,325,000 | $8,250,000 | $4,775,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Darryl Sutter | 67 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 4 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 23,148 | 5,787 | 96% | $80 | $1,851,840 |
Level 2: 5000 | 19,081 | 4,770 | 95% | $50 | $954,050 |
Level 3: 2000 | 7,464 | 1,866 | 93% | $30 | $223,920 |
Level 4: 4000 | 14,800 | 3,700 | 93% | $20 | $296,000 |
Level 5: 1000 | 3,826 | 957 | 96% | $180 | $688,680 |
Total Attendance: | 68,319 | 17,080 | 95% | - | $4,215,214 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|