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 | - | - | - | - | - | - | - |
Dmitry Kulikov |
D |
35 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - |
Justin Brazeau |
RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Eric Comrie |
G |
30 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
Andrew Poturalski |
C |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Scott Perunovich |
D |
27 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $1,250,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $94,875,000 | $75,625,000 | $55,875,000 | $54,375,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Gustafsson |
D |
33 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - | - |
Kevin Rooney |
C |
32 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Ben Hutton |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Jacob Lucchini |
C |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Nikita Prishchepov |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Chase Bradley |
LW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Vyacheslav Buteyets |
G |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Christoffer Sedoff |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
James Stefan |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Stanislav Svozil |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Viktor Neuchev |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Zac Funk |
LW |
22 | $875,000 | $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 | - | - | - | - | - | - | - | - |
Connor Ungar |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Hunter Shepard |
G |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Jeremy Hanzel |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joe Fleming |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Joe Hicketts |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Juha Jaaska |
LW |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Marshall Rifai |
D |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - |
Patrick Giles |
C LW RW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,475,000 | $16,425,000 | $950,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
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 - 3 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 17,718 | 5,906 | 98% | $79 | $1,399,722 |
Level 2: 5000 | 14,151 | 4,717 | 94% | $49 | $693,399 |
Level 3: 2000 | 5,581 | 1,860 | 93% | $29 | $161,849 |
Level 4: 4000 | 11,932 | 3,977 | 99% | $19 | $226,708 |
Level 5: 1000 | 2,683 | 894 | 89% | $179 | $480,257 |
Total Attendance: | 52,065 | 17,355 | 96% | - | $3,110,032 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|