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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Quinn Hughes |
D |
26 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA | - | - | - |
Mika Zibanejad |
C |
32 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
Tage Thompson |
C LW RW |
28 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | $8,125,000 | UFA | - | - | - |
Andrei Svechnikov |
RW |
25 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - | - |
Matty Beniers |
C |
23 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | $7,283,000 | UFA | - |
Alex Pietrangelo |
D |
35 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - | - |
Casey Mittelstadt |
C |
27 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - |
Jonathan Marchessault |
C LW RW |
35 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - | - |
Brandon Hagel |
LW |
27 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Jonas Brodin |
D |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
Dustin Wolf |
G |
24 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
Vincent Trocheck |
C |
32 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
Andrew Peeke |
D |
27 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Dylan DeMelo |
D |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Frank Vatrano |
RW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Noel Acciari |
C |
34 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
Pyotr Kochetkov |
G |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Nick Seeler |
D |
32 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Nic Dowd |
C |
35 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
Luke Glendening |
C |
36 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Bonus | $5,475,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $96,233,000 | $81,258,000 | $57,908,000 | $43,908,000 | $38,908,000 | $31,158,000 | $7,283,000 | $7,283,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gustav Nyquist |
C LW RW |
36 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
Nico Sturm |
C |
30 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
Brett Leason |
RW |
26 | $1,150,000 | RFA | - | - | - | - | - | - | - | - |
Vladislav Kolyachonok |
D |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Matthew Poitras |
C |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Zach Benson |
LW |
20 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Jacob Moverare |
D |
27 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Nikita Tolopilo |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Calle Odelius |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Rodwin Dionicio |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Dylan Peterson |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Parker Ford |
RW |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Samuel Hlavaj |
G |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Wyatt Kaiser |
D |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Tyler Tucker |
D |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Rem Pitlick |
C |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
Logan Brown |
C |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Tyler Brennan |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Bogdan Trineyev |
RW |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Dominic Toninato |
C |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
James Hamblin |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jamieson Rees |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Luke Krys |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Matt Kiersted |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Philip Kemp |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Tyce Thompson |
RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $24,075,000 | $10,400,000 | $4,275,000 | $1,750,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Todd McLellan | 58 | $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 | 12,316 | 4,105 | 68% | $95 | $1,170,020 |
Level 2: 5000 | 10,347 | 3,449 | 69% | $61 | $631,167 |
Level 3: 2000 | 4,060 | 1,353 | 68% | $39 | $158,340 |
Level 4: 4000 | 8,296 | 2,765 | 69% | $27 | $223,992 |
Level 5: 1000 | 2,002 | 667 | 67% | $210 | $420,420 |
Total Attendance: | 37,021 | 12,340 | 69% | - | $2,734,135 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|