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 |
|---|---|---|---|---|---|---|---|---|
| Patrice Bergeron |
C |
37 | $8,225,000 | UFA | - | - | - | - |
| Alexander Ovechkin |
LW RW |
37 | $7,500,000 | $7,500,000 | UFA | - | - | - |
| Morgan Rielly |
D |
28 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - |
| Moritz Seider |
D |
21 | $7,000,000 | $7,000,000 | $7,000,000 | RFA | - | - |
| Johnny Gaudreau |
LW |
29 | $6,700,000 | UFA | - | - | - | - |
| Jordan Staal |
C LW |
34 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Ivan Provorov |
D |
25 | $6,225,000 | RFA | - | - | - | - |
| David Krejci |
C |
36 | $4,300,000 | $4,300,000 | $4,300,000 | UFA | - | - |
| Jaden Schwartz |
C LW |
30 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Erik Johnson |
D |
34 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - |
| Ryan Johansen |
C RW |
30 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| Nick Holden |
D |
35 | $2,050,000 | $2,050,000 | UFA | - | - | - |
| Kyle Okposo |
C RW |
34 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - |
| Mathieu Joseph |
C LW RW |
25 | $2,000,000 | RFA | - | - | - | - |
| Simon Benoit |
D |
24 | $2,000,000 | RFA | - | - | - | - |
| Anton Forsberg |
G |
30 | $1,650,000 | $1,650,000 | $1,650,000 | $1,650,000 | UFA | - |
| Jon Merrill |
D |
30 | $1,550,000 | $1,550,000 | UFA | - | - | - |
| Stuart Skinner |
G |
24 | $1,450,000 | RFA | - | - | - | - |
| Nicklas Backstrom |
C |
35 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - |
| Josh Brown |
D |
28 | $1,200,000 | $1,200,000 | UFA | - | - | - |
| Denis Malgin |
C LW RW |
25 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - |
| Nathan Walker |
C LW |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - |
| Nolan Maier |
G |
21 | $600,000 | RFA | - | - | - | - |
| PRO TOTALS | $80,650,000 | $53,450,000 | $27,150,000 | $9,650,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Dakota Mermis |
D |
28 | $1,450,000 | UFA | - | - | - | - |
| Ben Harpur |
D |
27 | $1,100,000 | $1,100,000 | UFA | - | - | - |
| Ben Gleason |
D |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Marco Rossi |
C |
21 | $975,000 | $975,000 | RFA | - | - | - |
| A.J. Greer |
LW |
26 | $925,000 | RFA | - | - | - | - |
| Oskar Olausson |
RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Ryan O'Rourke |
D |
20 | $875,000 | $875,000 | RFA | - | - | - |
| Nolan Foote |
LW |
22 | $875,000 | RFA | - | - | - | - |
| Ryan Merkley |
D |
22 | $875,000 | RFA | - | - | - | - |
| Connor Mackey |
D |
26 | $825,000 | RFA | - | - | - | - |
| Andrej Sustr |
D |
32 | $800,000 | $800,000 | $800,000 | UFA | - | - |
| Nikolai Knyzhov |
D |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - |
| Ty Tullio |
RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Arvid Soderblom |
G |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Simon Lundmark |
D |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Brandon Biro |
C LW RW |
24 | $775,000 | RFA | - | - | - | - |
| Philip Kemp |
D |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - |
| Brayden Burke |
C LW RW |
25 | $700,000 | $700,000 | RFA | - | - | - |
| Juuso Parssinen |
C |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Jack LaFontaine |
G |
24 | $675,000 | RFA | - | - | - | - |
| Dean Stewart |
D |
24 | $650,000 | RFA | - | - | - | - |
| Joe Murdaca |
G |
24 | $650,000 | RFA | - | - | - | - |
| Turner Ottenbreit |
D |
25 | $650,000 | RFA | - | - | - | - |
| Kyle Clifford |
LW |
31 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Tristen Nielsen |
C |
22 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Justin Brazeau |
RW |
24 | $600,000 | $600,000 | RFA | - | - | - |
| Logan Nijhoff |
LW |
21 | $600,000 | RFA | - | - | - | - |
| Riley Bezeau |
C |
20 | $600,000 | RFA | - | - | - | - |
| Robert Carpenter |
C |
26 | $550,000 | RFA | - | - | - | - |
| Max Veronneau |
C RW |
27 | RFA | - | - | - | - | - |
| FARM TOTALS | $22,775,000 | $12,675,000 | $5,875,000 | $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 - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $114 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $73 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $67 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $235 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 3 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7214 | 25 | 8 | 0% | $3000 | $75,000 |
| Level 2: 12081 | 15 | 5 | 0% | $6000 | $90,000 |
| Total Attendance: | 19,295 | 6,432 | 33% | - | $289,252 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|