Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Pastrnak |
RW |
28 | $11,250,000 | $11,250,000 | $11,250,000 | UFA | - | - | - | - | - | - |
| Charlie McAvoy |
D |
27 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - |
| Jamie Benn |
C LW |
35 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
| Hampus Lindholm |
D |
30 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Brad Marchand |
LW |
36 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Torey Krug |
D |
33 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
| Elias Lindholm |
C RW |
30 | $5,757,000 | $5,757,000 | $5,757,000 | UFA | - | - | - | - | - | - |
| Jeremy Swayman |
G |
26 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Trevor Moore |
LW |
29 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Rickard Rakell |
C LW RW |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Oliver Kylington |
D |
27 | $2,575,000 | $2,575,000 | $2,575,000 | UFA | - | - | - | - | - | - |
| Parker Wotherspoon |
D |
27 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Martin Jones |
G |
35 | $1,250,000 | UFA | - | - | - | - | - | - | - | - |
| Colin Blackwell |
C LW |
31 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| William Lagesson |
D |
28 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| John Beecher |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Poitras |
C |
20 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Nick Seeler |
D |
31 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Brendan Gaunce |
C LW |
30 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Ryan Carpenter |
C RW |
34 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Trevor Lewis |
C RW |
38 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Vinni Lettieri |
C RW |
29 | $780,000 | $780,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $85,112,000 | $82,012,000 | $55,832,000 | $12,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Robin Lehner |
G |
33 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jakub Lauko |
C LW |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Luke Toporowski |
C |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Brandon Bussi |
G |
26 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Corey Schueneman |
D |
29 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| MacKenzie Entwistle |
RW |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Marc McLaughlin |
C |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Jayson Megna |
C RW |
34 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Irwin |
D |
37 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Harrison |
C |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Joona Koppanen |
C LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Ian Mitchell |
D |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Logan Morrison |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Michael Krutil |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Ryan Mast |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Cedric Pare |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Nick Wolff |
D |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $14,675,000 | $10,575,000 | $5,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 54 | $3,000,000 | - | - | - | - | - | - | - | - | - |
| Jay Leach | 43 | $900,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,900,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 128,907 | 5,605 | 93% | $100 | $12,890,700 |
| Level 2: 5000 | 109,719 | 4,770 | 95% | $60 | $6,583,140 |
| Level 3: 2000 | 43,901 | 1,909 | 95% | $35 | $1,536,535 |
| Level 4: 4000 | 88,246 | 3,837 | 96% | $25 | $2,206,150 |
| Level 5: 1000 | 21,826 | 949 | 95% | $200 | $4,365,200 |
| Total Attendance: | 392,599 | 17,070 | 95% | - | $41,096,772 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|