Finances

Pro

Finances - Pro

* = Clause de non echange

Joueurs	Position(s)	Âge	OV	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Filip Forsberg	AG AD	30	84	$9,350,000	$9,350,000	$9,350,000	$9,350,000	$9,350,000	$9,350,000	UFA	-	-
Ryan Johansen	C AD	32	69	$8,000,000	UFA	-	-	-	-	-	-	-
Matty Beniers	C	22	73	$7,142,857	$7,142,857	$7,142,857	$7,142,857	$7,142,857	$7,142,857	$7,142,857	RFA	-
Philipp Grubauer	G	33	75	$6,490,000	$6,490,000	$6,490,000	UFA	-	-	-	-	-
William Karlsson	C	31	82	$5,900,000	$5,900,000	$5,900,000	UFA	-	-	-	-	-
Oliver Bjorkstrand	AD	29	77	$5,400,000	$5,400,000	UFA	-	-	-	-	-	-
Ukko-Pekka Luukkonen	G	25	81	$4,750,000	$4,750,000	$4,750,000	$4,750,000	$4,750,000	RFA	-	-	-
Nicholas Paul	C AG	30	75	$3,150,000	$3,150,000	$3,150,000	$3,150,000	$3,150,000	UFA	-	-	-
Olli Maatta	D	30	74	$3,000,000	UFA	-	-	-	-	-	-	-
Braden Schneider	D	23	72	$2,200,000	$2,200,000	RFA	-	-	-	-	-	-
Mason Appleton	C AD	29	74	$2,166,667	UFA	-	-	-	-	-	-	-
Kevin Stenlund	C AD	28	70	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-
Nico Sturm	C AG	30	70	$2,000,000	UFA	-	-	-	-	-	-	-
Ryan Poehling	C AG	26	72	$1,900,000	$1,900,000	UFA	-	-	-	-	-	-
Oskar Sundqvist	C AD	31	70	$1,650,000	$1,650,000	UFA	-	-	-	-	-	-
Colin Miller	D	32	73	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-
Zach Bogosian	D	34	74	$1,250,000^*	$1,250,000^*	UFA	-	-	-	-	-	-
Justin Danforth	C AD	32	71	$1,160,000	UFA	-	-	-	-	-	-	-
Kevin Bahl	D	24	74	$1,050,000	RFA	-	-	-	-	-	-	-
Emil Lilleberg	D	24	69	$800,000^*	$800,000^*	RFA	-	-	-	-	-	-
Sebastian Aho.	D	29	70	$780,000	$780,000	UFA	-	-	-	-	-	-
Nathan Walker	AG	30	69	$775,000^*	UFA	-	-	-	-	-	-	-
TOTAL PRO				$72,414,524	$54,262,857	$36,782,857	$24,392,857	$24,392,857	$16,492,857	$7,142,857	$0	$0

Mineur

Finances - Mineur

Joueurs	Position(s)	Âge	OV	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Mattias Janmark	C AG AD	32	67	$1,450,000	$1,450,000	$1,450,000	UFA	-	-	-	-	-
Matt Benning	D	30	68	$1,380,000	$1,380,000	UFA	-	-	-	-	-	-
Landon Slaggert	AG	22	64	$1,350,000	RFA	-	-	-	-	-	-	-
Tyler Kleven	D	22	60	$1,125,000	RFA	-	-	-	-	-	-	-
Filip Johansson	D	24	62	$971,250	RFA	-	-	-	-	-	-	-
Olof Lindbom	G	24	54	$971,250	RFA	-	-	-	-	-	-	-
Eric Robinson	AG AD	29	68	$950,000	UFA	-	-	-	-	-	-	-
Pierrick Dube	AD	23	63	$950,000	RFA	-	-	-	-	-	-	-
C.J. Suess	AG	31	59	$945,000	UFA	-	-	-	-	-	-	-
Damien Giroux	C	25	57	$937,125	RFA	-	-	-	-	-	-	-
Will Cranley	G	23	48	$925,000	RFA	-	-	-	-	-	-	-
Zack Ostapchuk	C	21	60	$880,000	$880,000	RFA	-	-	-	-	-	-
Adam Edstrom	C AG AD	24	61	$846,667	RFA	-	-	-	-	-	-	-
Anttoni Honka	D	24	51	$841,667	RFA	-	-	-	-	-	-	-
Otto Koivula	AG	27	60	$840,000	RFA	-	-	-	-	-	-	-
Mitchell Vande Sompel	D	27	60	$830,000	UFA	-	-	-	-	-	-	-
Alex Kannok Leipert	D	24	57	$826,875	RFA	-	-	-	-	-	-	-
Malcolm Subban	G	31	63	$819,000	UFA	-	-	-	-	-	-	-
Arvid Holm	G	27	56	$813,750	RFA	-	-	-	-	-	-	-
Jacob Peterson	C	25	63	$813,750	RFA	-	-	-	-	-	-	-
Fredrik Olofsson	AG	28	65	$810,000	UFA	-	-	-	-	-	-	-
Ryan Schmelzer	C	31	64	$780,000	$780,000	UFA	-	-	-	-	-	-
Drake Caggiula	C AG AD	30	62	$780,000	UFA	-	-	-	-	-	-	-
Rhett Gardner	C AG	29	58	$780,000	UFA	-	-	-	-	-	-	-
Ales Stezka	G	27	64	$775,000	UFA	-	-	-	-	-	-	-
Alex Whelan	AD	27	58	$775,000	UFA	-	-	-	-	-	-	-
Callahan Burke	AD	28	63	$775,000	UFA	-	-	-	-	-	-	-
Darren Brady	D	28	54	$775,000	UFA	-	-	-	-	-	-	-
Gavin Hain	C	22	57	$775,000	RFA	-	-	-	-	-	-	-
Jiri Smejkal	AG	28	61	$775,000	UFA	-	-	-	-	-	-	-
John Quenneville	C AG AD	29	51	$775,000	UFA	-	-	-	-	-	-	-
Marc Johnstone	AD	28	59	$775,000	UFA	-	-	-	-	-	-	-
Markus Nurmi	AD	26	51	$775,000	UFA	-	-	-	-	-	-	-
Matteo Pietroniro	D	26	59	$775,000	RFA	-	-	-	-	-	-	-
Maxime Comtois	AG	25	59	$775,000	RFA	-	-	-	-	-	-	-
Noel Hoefenmayer	D	26	60	$775,000	RFA	-	-	-	-	-	-	-
Pontus Andreasson	AG	26	51	$775,000	UFA	-	-	-	-	-	-	-
TOTAL MINEUR				$32,691,334	$4,490,000	$1,450,000	$0	$0	$0	$0	$0	$0

Entraîneurs

Finances - Entraîneurs

Entraîneurs	Âge	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34
Marco Sturm	45	$2,448,000	-	-	-	-	-	-	-	-	-
Tomas Mitell	43	$750,000	-	-	-	-	-	-	-	-	-
		$3,198,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Assistance

PRO Assistance - 30 Games

Capacité de l'aréna	Assistance	Assistance Per Game	PCT	Prix	Total
Niveau 1: 6000	88,728	5,915	99%	$150	$13,309,200
Niveau 2: 5000	73,985	4,932	99%	$100	$7,398,500
Niveau 3: 2000	29,734	1,982	99%	$50	$1,486,700
Niveau 4: 4730	67,840	4,523	96%	$30	$2,035,200
Niveau 5: 1000	14,898	993	99%	$250	$3,724,500
Billets vendus (total):	275,185	18,346	98%	-	$32,147,217

FARM Assistance - 15 Games

Capacité de l'aréna	PCT	Prix	Total
Niveau 1:	0%	$	$0
Niveau 2:	0%	$	$0
Billets vendus (total):	0%	-	$0

Compte banque

Revenus

Pro Matchs à domicile restants	26
Pro Foule moyenne - %	18,346 (98%)
Pro Revenus moyens	$2,143,148
Pro Revenus estimés	$55,721,843

Farm Matchs à domicile restants	26
Farm Foule moyenne - %	(0%)
Farm Revenus moyens	$0
Farm Revenus estimés	$0

Total Revenus estimés

$55,721,843

Dépenses

Matchs restants	52
Days Remaining	126
Les dépenses de l'équipe professionnelle estimée par jours	$369,462
	$46,552,212
Les dépenses de l'équipe mineure estimée par jours	$31,736
	$3,998,736
Coach Expenses Per Day	$16,316
Coach Estimated Expenses	$2,055,857
Estimation dépenses de la saison	$50,550,948

Estimated Season Expenses incl. Coaches

$52,606,805

L'argent en banque

Fonds en banque	$41,436,788
+ Total Revenus estimés	$55,721,843
- Estimated Season Expenses incl. Coaches	$52,606,805
Fonds projetés	$44,551,826

Plafond salarial

Plafond salarial	$94,600,000
Masse salariale totale	$72,414,524
Marge de manoeuvre	$22,185,476

Hurricanes	7
Senators	2
Sommaire

Hurricanes	0
Blue Jackets	0
Prévision

Hurricanes	0
Islanders	0
Prévision

Capitals	0
Hurricanes	0
Prévision