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 |
|---|---|---|---|---|---|---|---|---|
| Elias Lindholm |
C RW |
28 | $9,800,000 | $9,800,000 | UFA | - | - | - |
| Marc-Andre Fleury |
G |
38 | $7,200,000 | UFA | - | - | - | - |
| Jack Hughes |
C |
21 | $7,150,000 | $7,150,000 | $7,150,000 | RFA | - | - |
| Rasmus Dahlin |
D |
22 | $6,775,000 | RFA | - | - | - | - |
| Evgeny Kuznetsov |
C LW RW |
30 | $6,050,000 | UFA | - | - | - | - |
| Yanni Gourde |
C LW RW |
31 | $5,600,000 | $5,600,000 | UFA | - | - | - |
| Filip Hronek |
D |
25 | $5,500,000 | RFA | - | - | - | - |
| Nick Foligno |
C LW RW |
35 | $4,875,000 | UFA | - | - | - | - |
| Valeri Nichushkin |
LW RW |
27 | $4,000,000 | RFA | - | - | - | - |
| Anders Lee |
C LW RW |
32 | $3,800,000 | UFA | - | - | - | - |
| Alec Martinez |
D |
35 | $3,750,000 | UFA | - | - | - | - |
| Jack Johnson |
D |
35 | $1,750,000 | UFA | - | - | - | - |
| Justin Schultz |
D |
32 | $1,650,000 | UFA | - | - | - | - |
| William Borgen |
D |
26 | $1,500,000 | RFA | - | - | - | - |
| Urho Vaakanainen |
D |
23 | $1,400,000 | $1,400,000 | RFA | - | - | - |
| Alex Barre-Boulet |
C LW RW |
25 | $1,200,000 | $1,200,000 | RFA | - | - | - |
| Jonatan Berggren |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - |
| Luke Evangelista |
C RW |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Pyotr Kochetkov |
G |
23 | $875,000 | $875,000 | RFA | - | - | - |
| Patrick Maroon |
LW RW |
34 | $750,000 | $750,000 | UFA | - | - | - |
| Zach Sanford |
C LW |
28 | $700,000 | $700,000 | UFA | - | - | - |
| Darren Helm |
C LW RW |
35 | $650,000 | UFA | - | - | - | - |
| PRO TOTALS | $76,725,000 | $29,225,000 | $7,150,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Givani Smith |
LW RW |
24 | $925,000 | RFA | - | - | - | - |
| Eemil Viro |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Yaroslav Askarov |
G |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Zayde Wisdom |
C |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Max Gildon |
D |
23 | $875,000 | RFA | - | - | - | - |
| Albert Johansson |
D |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Jack Thompson |
D |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Stelio Mattheos |
C RW |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Cameron Morrison |
C LW |
24 | $775,000 | RFA | - | - | - | - |
| Gabriel Fortier |
C LW |
22 | $775,000 | RFA | - | - | - | - |
| Jonathan Gruden |
C LW |
22 | $775,000 | RFA | - | - | - | - |
| Henrik Borgstrom |
C LW |
25 | $750,000 | $750,000 | RFA | - | - | - |
| Dryden Hunt |
LW RW |
27 | $725,000 | $725,000 | UFA | - | - | - |
| John Hayden |
C LW RW |
27 | $725,000 | $725,000 | UFA | - | - | - |
| Michael Dipietro |
G |
23 | $725,000 | RFA | - | - | - | - |
| Ilya Solovyov |
D |
22 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Louis Crevier |
D |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Akito Hirose |
D |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Maxence Guenette |
D |
21 | $675,000 | $675,000 | RFA | - | - | - |
| Nolan Stevens |
C LW |
26 | $675,000 | $675,000 | RFA | - | - | - |
| Chase Pearson |
C |
25 | $650,000 | RFA | - | - | - | - |
| Markus Nurmi |
LW RW |
24 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Matthew Boucher |
LW |
25 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Cedric Pare |
C |
23 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Alex Kannok Leipert |
D |
22 | $600,000 | $600,000 | RFA | - | - | - |
| Luke Martin |
D |
24 | $600,000 | RFA | - | - | - | - |
| Nicolas Guay |
RW |
23 | RFA | - | - | - | - | - |
| FARM TOTALS | $19,100,000 | $13,000,000 | $6,525,000 | $0 | $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 - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 46,039 | 5,755 | 96% | $130 | $5,985,070 |
| Level 2: 5000 | 39,123 | 4,890 | 98% | $75 | $2,934,225 |
| Level 3: 2000 | 16,000 | 2,000 | 100% | $55 | $880,000 |
| Level 4: 4000 | 30,401 | 3,800 | 95% | $40 | $1,216,040 |
| Level 5: 1000 | 7,646 | 956 | 96% | $250 | $1,911,500 |
| Total Attendance: | 139,209 | 17,401 | 97% | - | $14,219,518 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|