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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Zach Werenski |
D |
28 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | - |
Aleksander Barkov |
C |
30 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - | - |
Seth Jones |
D |
31 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - |
Nikolaj Ehlers |
LW |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
Sean Couturier |
C |
33 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
Oliver Bjorkstrand |
RW |
30 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - | - |
Victor Olofsson |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Igor Shesterkin |
G |
30 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Yegor Sharangovich |
C |
27 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - |
Ondrej Palat |
LW |
34 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
Mathieu Olivier |
RW |
28 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | - | - | - |
Ty Dellandrea |
C |
25 | $2,500,000 * | RFA | - | - | - | - | - | - | - | - |
Oliver Ekman-Larsson |
D |
34 | $2,300,000 | $2,300,000 | UFA | - | - | - | - | - | - | - |
Vincent Desharnais |
D |
29 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
Sam Steel |
C |
27 | $1,400,000 | RFA | - | - | - | - | - | - | - | - |
Jakob Pelletier |
LW |
24 | $1,150,000 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - |
Petr Mrazek |
G |
33 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Lane Hutson |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Domenick Fensore |
D |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jiri Kulich |
RW |
21 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $4,500,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $87,750,000 | $72,600,000 | $59,450,000 | $56,300,000 | $51,300,000 | $34,300,000 | $17,000,000 | $11,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Arthur Kaliyev |
RW |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Emil Bemstrom |
RW |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
David Gustafsson |
C |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
Mads Sogaard |
G |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Rasmus Asplund |
C |
28 | $950,000 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
Alexei Kolosov |
G |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Jan Jenik |
RW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Tobias Bjornfot |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Akil Thomas |
C |
25 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Joe Snively |
C |
29 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Ty Smith |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Aleksanteri Kaskimaki |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jakub Stancl |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Eetu Liukas |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jack Peart |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jack Malone |
C LW RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jack Thompson |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Johannesson |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Mathias Emilio Pettersen |
LW |
25 | $825,000 | RFA | - | - | - | - | - | - | - | - |
Nathan Legare |
RW |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Djibril Toure |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Evan Nause |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Mikko Kokkonen |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Alex Doucet |
LW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Daniil Miromanov |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Jan Bednar |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jeremie Biakabutuka |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Joe Vrbetic |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Ross Johnston |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $26,725,000 | $13,325,000 | $2,700,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Guy Boucher | 51 | $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 | 11,769 | 5,885 | 98% | $83 | $976,827 |
Level 2: 5000 | 9,732 | 4,866 | 97% | $51 | $496,332 |
Level 3: 2000 | 3,856 | 1,928 | 96% | $31 | $119,536 |
Level 4: 4000 | 7,521 | 3,761 | 94% | $20 | $150,420 |
Level 5: 1000 | 1,947 | 974 | 97% | $175 | $340,725 |
Total Attendance: | 34,825 | 17,413 | 97% | - | $2,188,032 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|