Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Mark Stone |
RW |
30 | $10,375,000 | $10,375,000 | UFA | - | - | - |
| Connor Hellebuyck |
G |
29 | $9,875,000 | $9,875,000 | $9,875,000 | UFA | - | - |
| Jared Spurgeon |
D |
33 | $8,000,000 | UFA | - | - | - | - |
| Jeff Petry |
D |
35 | $7,550,000 | UFA | - | - | - | - |
| Cam Atkinson |
RW |
33 | $7,100,000 | $7,100,000 | UFA | - | - | - |
| Teuvo Teravainen |
C LW RW |
28 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - |
| Phil Kessel |
C RW |
35 | $3,650,000 | $3,650,000 | UFA | - | - | - |
| Artem Zub |
D |
27 | $3,275,000 | RFA | - | - | - | - |
| Kyle Palmieri |
C LW RW |
31 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - |
| Radek Faksa |
C LW |
28 | $2,750,000 | $2,750,000 | UFA | - | - | - |
| Tyler Johnson |
C LW RW |
32 | $2,500,000 | $2,500,000 | UFA | - | - | - |
| Jesse Puljujarvi |
RW |
24 | $2,400,000 | RFA | - | - | - | - |
| Philipp Kurashev |
C LW RW |
23 | $2,075,000 | $2,075,000 | RFA | - | - | - |
| Michael Del Zotto |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - |
| Matt Murray |
G |
28 | $1,950,000 | $1,950,000 | UFA | - | - | - |
| Robert Hagg |
D |
27 | $1,175,000 | $1,175,000 | $1,175,000 | $1,175,000 | UFA | - |
| Carl Grundstrom |
LW RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Mathieu Olivier |
C LW RW |
25 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Jonah Gadjovich |
C LW RW |
24 | $700,000 | $700,000 | RFA | - | - | - |
| Nick DeSimone |
D |
28 | $700,000 | UFA | - | - | - | - |
| Xavier Simoneau |
C |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| PRO TOTALS | $75,925,000 | $54,000,000 | $21,900,000 | $5,175,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Denis Gurianov |
LW RW |
25 | $2,350,000 | $2,350,000 | RFA | - | - | - |
| Filip Zadina |
LW RW |
23 | $2,150,000 | $2,150,000 | RFA | - | - | - |
| Owen Pickering |
D |
18 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Joe Snively |
C LW RW |
26 | $950,000 | $950,000 | RFA | - | - | - |
| Brad Lambert |
C RW |
19 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Egor Afanasyev |
C LW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Hendrix Lapierre |
C |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Jacob Bernard-Docker |
D |
22 | $875,000 | $875,000 | RFA | - | - | - |
| Lassi Thomson |
D |
22 | $875,000 | RFA | - | - | - | - |
| Chase De Leo |
C LW RW |
27 | $850,000 | $850,000 | UFA | - | - | - |
| Libor Hajek |
D |
24 | $850,000 | $850,000 | RFA | - | - | - |
| Julien Gauthier |
RW |
25 | $800,000 | $800,000 | $800,000 | RFA | - | - |
| Aleksi Heponiemi |
C LW |
23 | $800,000 | $800,000 | RFA | - | - | - |
| Jonas Johansson |
G |
27 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - |
| Michael Milne |
C LW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Ryker Evans |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Josh Lopina |
C |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Nathan Legare |
RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Hunter Skinner |
D |
21 | $775,000 | RFA | - | - | - | - |
| Justin Richards |
C LW RW |
24 | $750,000 | $750,000 | $750,000 | $750,000 | RFA | - |
| Samuel Blais |
C LW RW |
26 | $750,000 | $750,000 | RFA | - | - | - |
| Taro Hirose |
LW RW |
26 | $750,000 | $750,000 | RFA | - | - | - |
| William Lockwood |
C RW |
24 | $725,000 | $725,000 | $725,000 | $725,000 | RFA | - |
| Zack MacEwen |
C RW |
26 | $700,000 | RFA | - | - | - | - |
| Adam Klapka |
C RW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Dustin Tokarski |
G |
33 | $675,000 | $675,000 | $675,000 | UFA | - | - |
| Ruslan Iskhakov |
C |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Ville Petman |
C LW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Jaxson Stauber |
G |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Matthew Kessel |
D |
22 | $675,000 | $675,000 | RFA | - | - | - |
| Pavol Regenda |
C LW RW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Santeri Hatakka |
D |
21 | $675,000 | $675,000 | RFA | - | - | - |
| Simon Johansson |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Daniil Tarasov |
G |
23 | $675,000 | RFA | - | - | - | - |
| Filip Kral |
D |
23 | $675,000 | RFA | - | - | - | - |
| Jackson Cates |
C |
25 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Alex Limoges |
C LW |
25 | $650,000 | $650,000 | RFA | - | - | - |
| David Cotton |
C |
25 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Carsen Twarynski |
C LW RW |
25 | $625,000 | $625,000 | RFA | - | - | - |
| Jiri Patera |
G |
23 | $625,000 | $625,000 | RFA | - | - | - |
| Paul LaDue |
D |
30 | $625,000 | UFA | - | - | - | - |
| Oskari Salminen |
G |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Santtu Kinnunen |
D |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Drake Rymsha |
C |
24 | RFA | - | - | - | - | - |
| FARM TOTALS | $34,850,000 | $30,525,000 | $10,425,000 | $2,250,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| Marc Crawford | 51 | $960,000 | $960,000 | $960,000 | $960,000 | - | - |
| COACHING TOTALS | $960,000 | $960,000 | $960,000 | $960,000 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 0 | 0 | 0% | $130 | $0 |
| Level 2: 4500 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 3600 | 0 | 0 | 0% | $52 | $0 |
| Level 4: 3600 | 0 | 0 | 0% | $42 | $0 |
| Level 5: 900 | 0 | 0 | 0% | $245 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 7 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 21000 | 20 | 3 | 0% | $3000 | $60,000 |
| Level 2: 42000 | 10 | 1 | 0% | $6000 | $60,000 |
| Total Attendance: | 63,000 | 9,000 | 14% | - | $672,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|