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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dylan Cozens |
C |
23 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - |
Ukko-Pekka Luukkonen |
G |
25 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - |
Niko Mikkola |
D |
28 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
Andrew Mangiapane |
LW |
28 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
Connor Clifton |
D |
29 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
Adam Lowry |
C |
31 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - | - | - | - |
Martin Fehervary |
D |
25 | $3,500,000 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - |
Marc Staal |
D |
38 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
Calle Jarnkrok |
C |
33 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
Mark Giordano |
D |
41 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
Brandon Bussi |
G |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Clay Stevenson |
G |
25 | $1,400,000 * | $1,400,000 * | $1,400,000 * | $1,400,000 * | UFA | - | - | - | - | - |
Marc Del Gaizo |
D |
25 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - |
Marcus Johansson |
LW |
34 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - |
Valtteri Puustinen |
RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Alex Steeves |
C |
25 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
Adam Fantilli |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Leo Carlsson |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Matthew Knies |
LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Jackson Lacombe |
D |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Georgi Merkulov |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
William Eklund |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Matthew Phillips |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $19,250,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $74,900,000 | $46,225,000 | $43,400,000 | $28,150,000 | $17,000,000 | $12,000,000 | $12,000,000 | $7,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ville Husso |
G |
30 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
Connor Brown |
RW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Tanner Pearson |
LW |
32 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
Matthew Murray |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Calen Addison |
D |
24 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
Zach Sanford |
LW |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Kalvyn Watson |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Marat Khusnutdinov |
C |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Matthew Rempe |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Lucas Edmonds |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Seminoff |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ethan Cardwell |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jeremy Poirier |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Shakir Mukhamadullin |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Topi Niemela |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tyson Kozak |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Magnus Chrona |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Keean Washkurak |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Philip Broberg |
D |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Simon Lundmark |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Francesco Arcuri |
C LW RW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Garin Bjorklund |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Brady Keeper |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Brandon Coe |
C LW RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Fortunato |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $35,525,000 | $23,650,000 | $8,150,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Darryl Sutter | 66 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 27 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 153,044 | 5,668 | 94% | $80 | $12,243,520 |
Level 2: 5000 | 125,833 | 4,660 | 93% | $50 | $6,291,650 |
Level 3: 2000 | 50,795 | 1,881 | 94% | $30 | $1,523,850 |
Level 4: 4000 | 100,595 | 3,726 | 93% | $20 | $2,011,900 |
Level 5: 1000 | 24,937 | 924 | 92% | $180 | $4,488,660 |
Total Attendance: | 455,204 | 16,859 | 94% | - | $27,887,561 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|