Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kirill Kaprizov |
LW RW |
27 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - |
Mark Scheifele |
C |
31 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - |
Pavel Buchnevich |
LW RW |
29 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
Vladimir Tarasenko |
RW |
33 | $5,017,400 | $5,017,400 | UFA | - | - | - | - | - | - | - |
Mats Zuccarello |
RW |
37 | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - |
Ben Chiarot |
D |
33 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Connor Murphy |
D |
31 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
Shayne Gostisbehere |
D |
31 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
KAndre Miller |
D |
24 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
Frank Vatrano |
LW RW |
30 | $3,750,000 | UFA | - | - | - | - | - | - | - | - |
Joey Daccord |
G |
28 | $3,600,000 * | $3,600,000 * | UFA | - | - | - | - | - | - | - |
Ryan Lindgren |
D |
26 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
Jordan Staal |
C |
36 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
Evan Rodrigues |
C LW RW |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
Alex Newhook |
C LW |
23 | $2,900,000 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - |
Casey DeSmith |
G |
33 | $2,500,000 * | $2,500,000 * | $2,500,000 * | $2,500,000 * | UFA | - | - | - | - | - |
Jordan Martinook |
C LW RW |
32 | $2,125,555 | UFA | - | - | - | - | - | - | - | - |
Darren Raddysh |
D |
28 | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - | - |
Morgan Barron |
C LW RW |
26 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
Cole Sillinger |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,592,955 | $58,767,400 | $43,150,000 | $23,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kaapo Kakko |
RW |
23 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - |
Justin Barron |
D |
23 | $1,300,000 | $1,300,000 | RFA | - | - | - | - | - | - | - |
Simon Holmstrom |
RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Brendan Brisson |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Nils Lundkvist |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Karl Henriksson |
C |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Alex Beaucage |
RW |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Hunter Skinner |
D |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
Zach Uens |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Brandon Scanlin |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Adam Edstrom |
C LW RW |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Jake Wise |
C |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Jakub Dobes |
G |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Tyler Tullio |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
FARM TOTALS | $13,775,000 | $10,225,000 | $5,550,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
---|---|---|---|---|---|---|---|---|---|---|---|
Rob Brind'Amour | 49 | $5,000,000 | $5,000,000 | - | - | - | - | - | - | - | - |
COACHING TOTALS | $5,000,000 | $5,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 6 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $125 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $75 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $45 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $30 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|