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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sidney Crosby |
C |
37 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| John Carlson |
D |
35 | $8,500,000 | $8,500,000 | UFA | - | - | - | - | - | - | - |
| Cale Makar |
D |
26 | $8,500,000 | RFA | - | - | - | - | - | - | - | - |
| Alex DeBrincat |
LW RW |
27 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - | - | - | - | - |
| Troy Terry |
C RW |
27 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - |
| Ryan McDonagh |
D |
35 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Patrik Laine |
LW RW |
26 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Jacob Markstrom |
G |
34 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Patrick Kane |
RW |
36 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Tyler Myers |
D |
34 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre Engvall |
LW RW |
28 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Brett Howden |
C LW RW |
26 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Alexandre Texier |
C |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Pat Maroon |
LW RW |
36 | $1,111,111 | UFA | - | - | - | - | - | - | - | - |
| Nick Blankenburg |
D |
26 | $1,050,000 | RFA | - | - | - | - | - | - | - | - |
| Leo Carlsson |
C |
20 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Joseph Woll |
G |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Mason McTavish |
C |
21 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Benoit |
D |
26 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jack McBain |
C |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Ty Emberson |
D |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Hudson Fasching |
RW |
29 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $83,236,111 | $56,075,000 | $45,325,000 | $16,375,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Barrett Hayton |
C LW |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
| Carl Grundstrom |
LW RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Cody Glass |
C RW |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Alex Steeves |
C |
25 | $1,050,000 | RFA | - | - | - | - | - | - | - | - |
| Daniil Tarasov |
G |
25 | $1,050,000 | RFA | - | - | - | - | - | - | - | - |
| Colin White |
C RW |
27 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Fyodor Svechkov |
C LW |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Shakir Mukhamadullin |
D |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Philippe Myers |
D |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| John Farinacci |
C |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Dennis Hildeby |
G |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Mitchell Stephens |
C |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Mac Hollowell |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Tanner Kaspick |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Aku Raty |
RW |
23 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Brendan Perlini |
LW RW |
28 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Eric Hjorth |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Maksymilian Szuber |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Tyler Weiss |
C LW |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Vyacheslav Peksa |
G |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Dmitri Ovchinnikov |
RW |
22 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Callahan |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Karow |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Pontus Holmberg |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,200,000 | $15,500,000 | $13,450,000 | $1,500,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 57 | $4,000,000 | $4,000,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 22 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 126,826 | 5,765 | 96% | $100 | $12,682,600 |
| Level 2: 5000 | 105,038 | 4,774 | 95% | $60 | $6,302,280 |
| Level 3: 2000 | 41,924 | 1,906 | 95% | $35 | $1,467,340 |
| Level 4: 4000 | 83,611 | 3,801 | 95% | $25 | $2,090,275 |
| Level 5: 1000 | 20,455 | 930 | 93% | $200 | $4,091,000 |
| Total Attendance: | 377,854 | 17,175 | 95% | - | $39,683,909 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|