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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ukko-Pekka Luukkonen |
G |
26 | $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 | - | - | - | - |
Connor Brown |
RW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Andrew Mangiapane |
LW |
29 | $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 |
32 | $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 |
26 | $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 | - | - | - | - | - | - | - |
Zach Sanford |
LW |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Alex Steeves |
C |
25 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - |
Kalvyn Watson |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Matthew Seminoff |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Keean Washkurak |
C |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Phillips |
C |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Brady Keeper |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Brandon Fortunato |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $20,250,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $73,450,000 | $42,375,000 | $39,425,000 | $21,150,000 | $10,000,000 | $5,000,000 | $5,000,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | $7,000,000 | UFA | - |
Ville Husso |
G |
30 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
Tanner Pearson |
LW |
32 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
Matthew Murray |
G |
27 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Calen Addison |
D |
25 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
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 | - | - | - | - | - | - |
Will Smith |
C RW |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Jackson Lacombe |
D |
24 | $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 | - | - | - | - | - | - | - |
Georgi Merkulov |
LW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Edmonds |
RW |
24 | $950,000 | 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 |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tyson Kozak |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
William Eklund |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Magnus Chrona |
G |
24 | $875,000 | 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 | - | - | - | - | - | - | - |
Brandon Coe |
C LW RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $38,925,000 | $28,450,000 | $13,075,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $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 - 40 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 224,158 | 5,604 | 93% | $80 | $17,932,640 |
Level 2: 5000 | 185,681 | 4,642 | 93% | $50 | $9,284,050 |
Level 3: 2000 | 75,370 | 1,884 | 94% | $30 | $2,261,100 |
Level 4: 4000 | 151,355 | 3,784 | 95% | $20 | $3,027,100 |
Level 5: 1000 | 36,923 | 923 | 92% | $180 | $6,646,140 |
Total Attendance: | 673,487 | 16,837 | 94% | - | $41,108,583 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|