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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
David Pastrnak |
RW |
29 | $11,250,000 | $11,250,000 | $11,250,000 | $11,250,000 | $11,250,000 | $11,250,000 | UFA | - | - | - |
Kyle Connor |
LW |
29 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - |
Brayden Point |
C |
29 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
Connor Hellebuyck |
G |
32 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - |
Nico Hischier |
C |
26 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - |
Colton Parayko |
D |
32 | $6,200,000 | UFA | - | - | - | - | - | - | - | - |
Ryan Pulock |
D |
31 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | UFA | - | - | - | - |
Erik Cernak |
D |
28 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | - | - | - |
Brady Skjei |
D |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
Morgan Geekie |
C |
27 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
Gabriel Vilardi |
C LW RW |
26 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - | - |
Adam Lowry |
C |
32 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - | - | - | - | - |
Sean Monahan |
C |
31 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
Kevin Bahl |
D |
25 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - | - |
Reilly Smith |
RW |
34 | $1,875,000 | UFA | - | - | - | - | - | - | - | - |
Ilya Mikheyev |
RW |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
Brett Howden |
C |
27 | $1,410,000 | $1,410,000 | $1,410,000 | UFA | - | - | - | - | - | - |
Brenden Dillon |
D |
35 | $1,260,000 | UFA | - | - | - | - | - | - | - | - |
Casey DeSmith |
G |
34 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
Yanni Gourde |
C |
34 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $1,700,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $96,220,000 | $83,060,000 | $76,860,000 | $56,350,000 | $40,600,000 | $24,950,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cole Schwindt |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Frederic Brunet |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Ty Mueller |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Jalen Luypen |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Luke Evangelista |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Chase Pietila |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
FARM TOTALS | $5,175,000 | $2,525,000 | $775,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Joe Sacco | 55 | $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% | $92 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $54 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $31 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $185 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|