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 |
|---|---|---|---|---|---|---|---|---|
| David Pastrnak |
RW |
26 | $10,350,000 | RFA | - | - | - | - |
| Dougie Hamilton |
D |
29 | $7,450,000 | $7,450,000 | $7,450,000 | UFA | - | - |
| Matt Duchene |
C LW RW |
31 | $6,150,000 | $6,150,000 | $6,150,000 | UFA | - | - |
| Jordan Kyrou |
C RW |
24 | $5,600,000 | RFA | - | - | - | - |
| Ryan McDonagh |
D |
33 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | - | - |
| David Savard |
D |
32 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| Shayne Gostisbehere |
D |
29 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| Troy Terry |
C RW |
25 | $4,100,000 | $4,100,000 | RFA | - | - | - |
| Brandon Saad |
LW RW |
30 | $4,000,000 | $4,000,000 | UFA | - | - | - |
| Casey DeSmith |
G |
31 | $4,000,000 | UFA | - | - | - | - |
| Lawson Crouse |
LW RW |
25 | $3,800,000 | $3,800,000 | RFA | - | - | - |
| Gabriel Vilardi |
C RW |
23 | $3,300,000 | $3,300,000 | RFA | - | - | - |
| Danny DeKeyser |
D |
32 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - |
| Laurent Brossoit |
G |
29 | $1,850,000 | $1,850,000 | $1,850,000 | UFA | - | - |
| Brett Howden |
C LW |
24 | $1,625,000 | $1,625,000 | RFA | - | - | - |
| Nicolas Aube-Kubel |
RW |
26 | $1,000,000 | RFA | - | - | - | - |
| Sam Lafferty |
C LW RW |
27 | $1,000,000 | RFA | - | - | - | - |
| Kaiden Guhle |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Ty Dellandrea |
C RW |
22 | $875,000 | RFA | - | - | - | - |
| Boris Katchouk |
LW |
24 | $825,000 | $825,000 | RFA | - | - | - |
| Drew Helleson |
D |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Ronnie Attard |
D |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Kevin Stenlund |
C RW |
26 | $750,000 | $750,000 | RFA | - | - | - |
| PRO TOTALS | $76,450,000 | $53,625,000 | $24,675,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|
| Paul Cotter |
C LW RW |
23 | $950,000 | $950,000 | RFA | - | - | - |
| Shane Bowers |
C RW |
23 | $950,000 | $950,000 | RFA | - | - | - |
| Austin Wagner |
LW RW |
25 | $950,000 | RFA | - | - | - | - |
| Buddy Robinson |
RW |
31 | $950,000 | UFA | - | - | - | - |
| Aatu Raty |
C |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Andreas Englund |
D |
26 | $875,000 | $875,000 | RFA | - | - | - |
| Jaret Anderson-Dolan |
C LW RW |
23 | $875,000 | $875,000 | RFA | - | - | - |
| Ryan Suzuki |
C |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Garret Sparks |
G |
29 | $825,000 | $825,000 | $825,000 | UFA | - | - |
| Alex Lyon |
G |
30 | $800,000 | $800,000 | $800,000 | $800,000 | UFA | - |
| Tyrel Bauer |
D |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Daniil Chechelev |
G |
21 | $775,000 | $775,000 | RFA | - | - | - |
| J.D. Greenway |
LW |
24 | $775,000 | RFA | - | - | - | - |
| Marshall Rifai |
D |
24 | $700,000 | $700,000 | $700,000 | $700,000 | RFA | - |
| Evan Cormier |
G |
25 | $700,000 | $700,000 | RFA | - | - | - |
| T.J. Tynan |
C |
30 | $700,000 | $700,000 | UFA | - | - | - |
| Tuukka Tieksola |
RW |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Jack St. Ivany |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Michael Callahan |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Cole Moberg |
D |
22 | $675,000 | RFA | - | - | - | - |
| Michael Karow |
D |
24 | $675,000 | RFA | - | - | - | - |
| Noah Philp |
C LW |
24 | $650,000 | $650,000 | $650,000 | $650,000 | RFA | - |
| Ryan Fitzgerald |
C LW RW |
28 | $650,000 | $650,000 | $650,000 | UFA | - | - |
| Pontus Andreasson |
C LW |
24 | $625,000 | $625,000 | $625,000 | $625,000 | RFA | - |
| Brent Pedersen |
LW |
27 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| Nick Wolff |
D |
26 | $600,000 | $600,000 | RFA | - | - | - |
| Linus Weissbach |
LW RW |
24 | $600,000 | RFA | - | - | - | - |
| FARM TOTALS | $20,475,000 | $15,850,000 | $7,200,000 | $2,775,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6300 | 0 | 0 | 0% | $110 | $0 |
| Level 2: 5300 | 0 | 0 | 0% | $70 | $0 |
| Level 3: 4200 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $35 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $225 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 6 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 18000 | 20 | 3 | 0% | $3000 | $60,000 |
| Level 2: 36000 | 10 | 2 | 0% | $6000 | $60,000 |
| Total Attendance: | 54,000 | 9,000 | 17% | - | $576,000 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|