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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kirill Kaprizov |
LW |
28 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - | - |
Jack Eichel |
C |
29 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - | - |
Mikhail Sergachev |
D |
27 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - |
Timo Meier |
RW |
29 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
MacKenzie Weegar |
D |
31 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
Jesper Bratt |
LW |
27 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - |
Nikita Kucherov |
RW |
32 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
Ilya Sorokin |
G |
30 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - |
Jared Spurgeon |
D |
36 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
Dmitri Voronkov |
LW |
25 | $3,500,000 | $3,500,000 | RFA | - | - | - | - | - | - | - |
William Karlsson |
C |
32 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Logan O'Connor |
RW |
29 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
Derek Forbort |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
Pius Suter |
C |
29 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
William Carrier |
LW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Erik Gustafsson |
D |
33 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Derek Ryan |
C |
39 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Scott Perunovich |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Noah Gregor |
C |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Kevin Shattenkirk |
D |
36 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Brandon Tanev |
LW |
34 | UFA | - | - | - | - | - | - | - | - | - |
Cal Clutterbuck |
RW |
38 | UFA | - | - | - | - | - | - | - | - | - |
Dmitry Kulikov |
D |
35 | UFA | - | - | - | - | - | - | - | - | - |
Jarred Tinordi |
D |
33 | UFA | - | - | - | - | - | - | - | - | - |
Zemgus Girgensons |
LW |
31 | UFA | - | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $91,250,000 | $72,400,000 | $51,400,000 | $50,625,000 | $43,875,000 | $35,875,000 | $19,500,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Akito Hirose |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Jacob Lucchini |
C |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Nick DeSimone |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Christoffer Sedoff |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Brett Murray |
LW |
27 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Stanislav Svozil |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Viktor Neuchev |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ben King |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Jalen Luypen |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Michael Milne |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Ryan Tverberg |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Philippe Daoust |
C |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Mason Shaw |
C |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Jeremy Hanzel |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joe Fleming |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Maxwell Crozier |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Taylor Gauthier |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Cameron Butler |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Mitchell Gibson |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Patrick Giles |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Andrew Agozzino |
LW |
34 | UFA | - | - | - | - | - | - | - | - | - |
Gage Quinney |
LW |
30 | UFA | - | - | - | - | - | - | - | - | - |
Joe Hicketts |
D |
29 | UFA | - | - | - | - | - | - | - | - | - |
Reese Johnson |
C |
27 | RFA | - | - | - | - | - | - | - | - | - |
FARM TOTALS | $17,175,000 | $5,700,000 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Ken Hitchcock | 74 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
Gerard Gallant | 60 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 0 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $79 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $49 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $29 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $19 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $179 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|