Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Pastrnak |
RW |
29 | $11,250,000 | $11,250,000 | UFA | - | - | - | - | - | - | - |
| Charlie McAvoy |
D |
28 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
| Jamie Benn |
C LW |
36 | $9,500,000 | UFA | - | - | - | - | - | - | - | - |
| Hampus Lindholm |
D |
31 | $7,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brad Marchand |
LW |
37 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Torey Krug |
D |
34 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Elias Lindholm |
C RW |
31 | $5,757,000 | $5,757,000 | UFA | - | - | - | - | - | - | - |
| Jeremy Swayman |
G |
27 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Trevor Moore |
LW |
30 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Rickard Rakell |
C LW RW |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Seeler |
D |
32 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Casey Cizikas |
C |
34 | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - | - |
| Danton Heinen |
LW RW |
30 | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - | - |
| Nick Bjugstad |
C RW |
33 | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - | - | - |
| Anton Forsberg |
G |
33 | $1,950,000 * | $1,950,000 * | $1,950,000 * | UFA | - | - | - | - | - | - |
| Cale Fleury |
D |
27 | $1,750,000 * | $1,750,000 * | $1,750,000 * | $1,750,000 * | UFA | - | - | - | - | - |
| Parker Wotherspoon |
D |
35 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Sean Kuraly |
C LW |
32 | $1,500,000 * | $1,500,000 * | UFA | - | - | - | - | - | - | - |
| William Lagesson |
D |
29 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| Trevor Lewis |
C RW |
38 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Vinni Lettieri |
C RW |
30 | $780,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Motte |
LW RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $84,637,000 | $65,207,000 | $18,200,000 | $1,750,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Oliver Kylington |
D |
28 | $2,575,000 | $2,575,000 | UFA | - | - | - | - | - | - | - |
| Colin Blackwell |
C LW |
32 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Robin Lehner |
G |
34 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Toporowski |
C |
24 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Brandon Bussi |
G |
27 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Corey Schueneman |
D |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| MacKenzie Entwistle |
RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Marc McLaughlin |
C |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Poitras |
C |
21 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Brendan Gaunce |
C LW |
31 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Brett Harrison |
C |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Patrick Brown |
C RW |
33 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Ryan Carpenter |
C RW |
34 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Ian Mitchell |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Morrison |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Michael Krutil |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ryan Mast |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Chris Wagner |
C LW RW |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $17,500,000 | $9,175,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 55 | $3,000,000 | $3,000,000 | $3,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $3,000,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 16,738 | 5,579 | 93% | $100 | $1,673,800 |
| Level 2: 5000 | 13,663 | 4,554 | 91% | $60 | $819,780 |
| Level 3: 2000 | 5,750 | 1,917 | 96% | $35 | $201,250 |
| Level 4: 4000 | 11,659 | 3,886 | 97% | $25 | $291,475 |
| Level 5: 1000 | 2,804 | 935 | 93% | $200 | $560,800 |
| Total Attendance: | 50,614 | 16,871 | 94% | - | $5,285,186 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|