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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brock Boeser |
RW |
28 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - |
Aaron Ekblad |
D |
29 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | UFA | - | - | - | - |
Quinton Byfield |
C |
23 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | RFA | - | - | - | - |
Morgan Rielly |
D |
31 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
Tyler Seguin |
C |
33 | $5,125,000 * | $5,125,000 * | $5,125,000 * | UFA | - | - | - | - | - | - |
Alex Killorn |
LW |
36 | $4,875,000 * | $4,875,000 * | UFA | - | - | - | - | - | - | - |
Alex Tuch |
RW |
29 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
Elvis Merzlikins |
G |
31 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Jake McCabe |
D |
32 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | - | - | - | - | - | - |
Jordan Staal |
C |
37 | $3,900,000 | UFA | - | - | - | - | - | - | - | - |
Nick Leddy |
D |
34 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
Erik Haula |
LW |
34 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Jordan Harris |
D |
25 | $2,600,000 | $2,600,000 | RFA | - | - | - | - | - | - | - |
Ryan Poehling |
C |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
Michael Amadio |
C LW RW |
29 | $1,875,000 | $1,875,000 | $1,875,000 | UFA | - | - | - | - | - | - |
Justin Danforth |
RW |
32 | $1,800,000 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - |
Scott Wedgewood |
G |
33 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
Oskar Sundqvist |
C |
31 | $1,375,000 | $1,375,000 | $1,375,000 | $1,375,000 | UFA | - | - | - | - | - |
Tanner Pearson |
LW |
33 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
Jordan Oesterle |
D |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Bonus | $2,750,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,685,000 | $62,535,000 | $48,035,000 | $26,135,000 | $21,710,000 | $0 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ilya Samsonov |
G |
28 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - |
Craig Smith |
C |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Jack Johnson |
D |
38 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Jacob MacDonald |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Matthew Kessel |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Conor Geekie |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Ben Steeves |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Luke Cavallin |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Marshall Warren |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Milos Kelemen |
LW |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
Dysin Mayo |
D |
29 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Emmitt Finnie |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Carl Lindbom |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ian Moore |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jon-Randall Avon |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Maximus Wanner |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nikita Novikov |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Walker Duehr |
RW |
28 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Anson Thornton |
G |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Braeden Bowman |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Braeden Kressler |
C |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Kai Uchacz |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Pavol Regenda |
LW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Adam Raska |
RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Cole Clayton |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jack Studnicka |
C |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jesper Vikman |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Luke Toporowski |
LW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $25,200,000 | $14,675,000 | $4,475,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Peter DeBoer | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
Ken Gernander | 56 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 4 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 22,443 | 5,611 | 94% | $74 | $1,660,782 |
Level 2: 5000 | 19,304 | 4,826 | 97% | $49 | $945,896 |
Level 3: 2000 | 7,626 | 1,907 | 95% | $29 | $221,154 |
Level 4: 4000 | 14,732 | 3,683 | 92% | $23 | $338,836 |
Level 5: 1000 | 3,768 | 942 | 94% | $185 | $697,080 |
Total Attendance: | 67,873 | 16,968 | 94% | - | $4,060,778 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|