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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C |
29 | $12,000,000 | $12,000,000 | $12,000,000 | UFA | - | - | - | - | - | - |
| Ilya Sorokin |
G |
29 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - | - | - |
| Adrian Kempe |
C LW |
28 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Jakob Chychrun |
D |
26 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Nick Leddy |
D |
33 | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - | - | - | - | - |
| Kirby Dach |
C |
23 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - |
| Petr Mrazek |
G |
32 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Armia |
RW |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Jonny Brodzinski |
RW |
31 | $2,500,000 * | $2,500,000 * | UFA | - | - | - | - | - | - | - |
| Alexis Lafreniere |
LW RW |
23 | $2,300,000 | RFA | - | - | - | - | - | - | - | - |
| Dominic Toninato |
C |
30 | $2,000,000 * | $2,000,000 * | $2,000,000 * | $2,000,000 * | UFA | - | - | - | - | - |
| Sean Durzi |
D |
26 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jaret Anderson-Dolan |
C LW |
25 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Michael Eyssimont |
C LW |
28 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Gabriel Vilardi |
C |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Power |
D |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Olen Zellweger |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Alex Vlasic |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Arthur Kaliyev |
LW RW |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Ronnie Attard |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jordan Spence |
D |
23 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Fagemo |
LW RW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $65,850,000 | $48,650,000 | $38,650,000 | $14,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Casey Fitzgerald |
D |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Tobias Bjornfot |
D |
23 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Rasmus Kupari |
C |
24 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Jacob Moverare |
D |
26 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Austin Strand |
D |
27 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Alex Turcotte |
C |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Colton Dach |
C LW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Emil Andrae |
D |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Matt Villalta |
G |
25 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Zack Ostapchuk |
LW |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Bokondji Imama |
LW |
28 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Danila Klimovich |
C |
21 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Samuel Helenius |
C |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Yan Kuznetsov |
D |
22 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Mikko Kokkonen |
D |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Trevor Kuntar |
C LW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Tristan Lennox |
G |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Samuel Knazko |
D |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Danil Gushchin |
RW |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Parik |
G |
23 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Ethan Cardwell |
RW |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Tyler Brennan |
G |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Zayde Wisdom |
C |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Matt Rempe |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Patrick Guay |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Simon Kubicek |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Akil Thomas |
C RW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Andre Lee |
LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Jacob Ingham |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Francis |
RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Madden |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $27,900,000 | $19,750,000 | $14,500,000 | $1,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 42 | $3,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $100 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|