Finances

Finances - Pro

B = Bonus * = Clause de non echange

Joueurs	Position(s)	Âge	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Tomas Hertl	C AG AD	32	$11,500,000	$11,500,000	$11,500,000	UFA	-	-	-	-	-	-
Jakob Chychrun	D	28	$9,000,000	UFA	-	-	-	-	-	-	-	-
Joel Eriksson Ek	C AG AD	29	$8,000,000	$8,000,000	$8,000,000	$8,000,000	UFA	-	-	-	-	-
Gabriel Landeskog	AG AD	33	$8,000,000	$8,000,000	UFA	-	-	-	-	-	-	-
Karel Vejmelka	G	30	$6,500,000	$6,500,000	$6,500,000	$6,500,000	UFA	-	-	-	-	-
Jared Spurgeon	D	36	$5,600,000	UFA	-	-	-	-	-	-	-	-
Boone Jenner	C AG AD	33	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Tyler Seguin	C AG AD	34	$5,250,000	UFA	-	-	-	-	-	-	-	-
Sam Malinski	D	28	$4,500,000	$4,500,000	$4,500,000	UFA	-	-	-	-	-	-
Mathieu Olivier	AG AD	29	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA	-	-	-	-	-
Brian Dumoulin	D	35	$3,750,000	$3,750,000	UFA	-	-	-	-	-	-	-
Alex Iafallo	AG AD	32	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Carson Soucy	D	32	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Luke Schenn	D	36	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Nick Blankenburg	D	28	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Vladislav Namestnikov	C AG AD	33	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Tristan Jarry	G	31	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Lars Eller	C AG AD	37	$2,500,000	UFA	-	-	-	-	-	-	-	-
Nikita Tolopilo	G	26	$1,000,000	RFA	-	-	-	-	-	-	-	-
Cutter Gauthier	AG AD	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Elmer Soderblom	AG AD	25	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Will Smith	C AG AD	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Easton Cowan	AG AD	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
TOTAL PRO			$96,800,000	$73,450,000	$35,350,000	$18,500,000	$0	$0	$0	$0	$0	$0

Finances - Mineur

Joueurs	Position(s)	Âge	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Calle Jarnkrok	C AG AD	35	$3,000,000	UFA	-	-	-	-	-	-	-	-
Brendan Smith	D	37	$2,500,000	UFA	-	-	-	-	-	-	-	-
Calvin Pickard	G	34	$1,500,000	UFA	-	-	-	-	-	-	-	-
Michael Eyssimont	C AG AD	30	$1,350,000	UFA	-	-	-	-	-	-	-	-
Nikita Nesterenko	C AG AD	25	$1,200,000	$1,200,000	RFA	-	-	-	-	-	-	-
William Stromgren	AG AD	23	$1,150,000	$1,150,000	$1,150,000	RFA	-	-	-	-	-	-
Vincent Iorio	D	23	$1,150,000	$1,150,000	RFA	-	-	-	-	-	-	-
Akil Thomas	AG AD	26	$1,028,500	RFA	-	-	-	-	-	-	-	-
Matthew Wood	AG AD	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Mitchell Stephens	AG AD	29	$950,000	$950,000	UFA	-	-	-	-	-	-	-
Jonah Gadjovich	AG AD	28	$950,000	UFA	-	-	-	-	-	-	-	-
Riley Stillman	D	28	$950,000	UFA	-	-	-	-	-	-	-	-
Konsta Helenius	C AG AD	20	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Mitchell Chaffee	AG AD	28	$900,000	UFA	-	-	-	-	-	-	-	-
Vladislav Kolyachonok	D	25	$875,000	RFA	-	-	-	-	-	-	-	-
Luca Del Bel Belluz	AG AD	22	$850,000	RFA	-	-	-	-	-	-	-	-
Reid Schaefer	AG AD	23	$850,000	RFA	-	-	-	-	-	-	-	-
Danny Zhilkin	C AG AD	22	$800,000	RFA	-	-	-	-	-	-	-	-
Tristan Lennox	G	24	$800,000	RFA	-	-	-	-	-	-	-	-
Marcel Marcel	AG AD	22	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Jakub Brabenec	AG AD	23	$750,000	RFA	-	-	-	-	-	-	-	-
Thomas Milic	G	23	$750,000	RFA	-	-	-	-	-	-	-	-
Tucker Robertson	AG AD	23	$750,000	RFA	-	-	-	-	-	-	-	-
Jackson van de Leest	D	25	$700,000	RFA	-	-	-	-	-	-	-	-
Konnor Smith	D	21	$700,000	RFA	-	-	-	-	-	-	-	-
Nikolai Knyzhov	D	28	$700,000	UFA	-	-	-	-	-	-	-	-
Reece Newkirk	C AG AD	25	$700,000	RFA	-	-	-	-	-	-	-	-
Tyson Empey	AG AD	31	$700,000	UFA	-	-	-	-	-	-	-	-
TOTAL MINEUR			$29,153,500	$7,050,000	$3,000,000	$0	$0	$0	$0	$0	$0	$0

Finances - Entraîneurs

Joueurs	Âge	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Craig Berube	60	$4,000,000	$4,000,000	$4,000,000	-	-	-	-	-	-	-
		$4,000,000	$4,000,000	$4,000,000	$0	$0	$0	$0	$0	$0	$0

PRO Assistance - 3 Games

Capacité de l'aréna	Assistance	Assistance Per Game	PCT	Prix	Total
Niveau 1: 6000	13,747	4,582	76%	$100	$1,374,700
Niveau 2: 5000	11,793	3,931	79%	$75	$884,475
Niveau 3: 2000	4,887	1,629	81%	$50	$244,350
Niveau 4: 4000	11,108	3,703	93%	$25	$277,700
Niveau 5: 1000	2,969	990	99%	$150	$445,350
Billets vendus (total):	44,504	14,835	82%	-	$4,807,597

Revenus

Matchs à domicile restants	39
Foule moyenne - %	14,835 (82%)
Revenus moyens	$1,602,532
Revenus estimés	$ 4,807,597
Estimated Revenue	$62,498,761
Revenus estimés pour la saison	$67,306,358

Dépenses

Days Remaining	1
Les dépenses de l'équipe professionnelle estimée par jours	$523,243
Les dépenses de l'équipe professionnelle estimée par saison	$523,243
Les dépenses de l'équipe mineure estimée par jours	$14,951
Les dépenses de l'équipe mineure estimée par saison	$14,951
Salaires (pro)	$96,800,000
Estimation dépenses de la saison	$97,338,194

L'argent en banque

Plafond salarial