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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jack Eichel |
C |
28 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - |
Brady Tkachuk |
C LW |
25 | $8,200,000 | $8,200,000 | RFA | - | - | - | - | - | - | - |
Nikolaj Ehlers |
LW RW |
28 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
Justin Faulk |
D |
32 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
Connor Hellebuyck |
G |
31 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
Shea Theodore |
D |
29 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
Nino Niederreiter |
LW RW |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
Anthony Cirelli |
C |
27 | $4,800,000 | UFA | - | - | - | - | - | - | - | - |
Josh Manson |
D |
33 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
Scott Mayfield |
D |
32 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
Brandon Tanev |
LW RW |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
Conor Sheary |
LW |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
Ryan Suter |
D |
39 | $1,500,000 * | UFA | - | - | - | - | - | - | - | - |
Tyler Motte |
LW RW |
29 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
Tyson Foerster |
C |
22 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
Eric Comrie |
G |
29 | $1,000,000 * | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - | - |
Nicolas Hague |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Luke Hughes |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Jake Neighbours |
LW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Kent Johnson |
C |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Lucas Raymond |
LW |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Jacob MacDonald |
LW D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | - | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $76,400,000 | $62,900,000 | $39,950,000 | $6,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Filip Chytil |
C LW RW |
25 | $4,250,000 | $4,250,000 | RFA | - | - | - | - | - | - | - |
Travis Dermott |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Layton Ahac |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Ryan Suzuki |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Simon Edvinsson |
D |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
Angus Crookshank |
LW |
27 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Brandon Halverson |
G |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
Hunter Jones |
G |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
Carsen Twarynski |
LW |
27 | $900,000 | UFA | - | - | - | - | - | - | - | - |
Jake Leschyshyn |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
Eemil Viro |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
Amadeus Lombardi |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
Jasper Weatherby |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Jeffrey Viel |
LW |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
John Leonard |
LW RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Max Lajoie |
D |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Nick Abruzzese |
C |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
Francesco Arcuri |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
James Malatesta |
C LW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Jesper Vikman |
G |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
Matthew Strome |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Timur Ibragimov |
LW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Zachary Emond |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
Zack MacEwen |
C RW |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $23,500,000 | $14,700,000 | $3,050,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Peter DeBoer | 51 | $4,000,000 | $4,000,000 | $4,000,000 | - | - | - | - | - | - | - |
COACHING TOTALS | $4,000,000 | $4,000,000 | $4,000,000 | $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% | $94 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $56 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $32 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $22 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $190 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|