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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Nugent-Hopkins |
C |
32 | $8,250,000 | $8,250,000 | UFA | - | - | - | - | - | - | - |
Dylan Larkin |
C |
29 | $8,200,000 | $8,200,000 | UFA | - | - | - | - | - | - | - |
Zach Hyman |
LW |
33 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - | - |
Brandon Montour |
D |
31 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - |
Jakob Chychrun |
D |
27 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - |
Ryan O'Reilly |
C |
34 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - |
Brent Burns |
D |
40 | $5,250,000 | $5,250,000 | UFA | - | - | - | - | - | - | - |
Michael Bunting |
LW |
30 | $4,500,000 | UFA | - | - | - | - | - | - | - | - |
Mario Ferraro |
D |
27 | $3,300,000 | RFA | - | - | - | - | - | - | - | - |
Mattias Samuelsson |
D |
25 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
Matt Duchene |
C |
34 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
Mathieu Joseph |
RW |
28 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
Dakota Joshua |
C |
29 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
Juuso Parssinen |
C |
24 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
Mackenzie Blackwood |
G |
29 | $1,150,000 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - |
Max Pacioretty |
LW |
37 | $990,000 | $990,000 | $990,000 | $990,000 | UFA | - | - | - | - | - |
Marc Gatcomb |
RW |
26 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Michael Kesselring |
D |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Tyson Foerster |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
James Reimer |
G |
37 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Bonus | $4,375,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $75,640,000 | $51,640,000 | $27,390,000 | $12,990,000 | $6,000,000 | $6,000,000 | $6,000,000 | $0 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Justin Barron |
D |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - |
Clay Stevenson |
G |
26 | $1,400,000 | $1,400,000 | $1,400,000 | UFA | - | - | - | - | - | - |
Jake Christiansen |
D |
26 | $975,000 | $975,000 | RFA | - | - | - | - | - | - | - |
Cameron Lund |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
Devon Levi |
G |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Georgi Merkulov |
LW |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Landon Slaggert |
LW |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Leo Loof |
D |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bryce McConnell-Barker |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Gabriel Szturc |
C |
22 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Artem Grushnikov |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Artur Akhtyamov |
G |
24 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Charles-Alexis Legault |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Dylan Duke |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
James Malatesta |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Tyler Boucher |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Zachary L'Heureux |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Brett Berard |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Justin Sourdif |
C LW RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Ridly Greig |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Thomas Bordeleau |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
Declan Carlile |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Matthew Robertson |
D |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
Hugo Ollas |
G |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Justin Robidas |
C LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Kyle Masters |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Robert Bortuzzo |
D |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Vyacheslav Peksa |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Will Cranley |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $26,750,000 | $17,125,000 | $6,100,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|
Sheldon Keefe | 45 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 4 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 20,663 | 5,166 | 86% | $83 | $1,715,029 |
Level 2: 5000 | 17,345 | 4,336 | 87% | $53 | $919,285 |
Level 3: 2000 | 6,475 | 1,619 | 81% | $33 | $213,675 |
Level 4: 4000 | 13,191 | 3,298 | 82% | $23 | $303,393 |
Level 5: 1000 | 3,475 | 869 | 87% | $180 | $625,500 |
Total Attendance: | 61,149 | 15,287 | 85% | - | $4,142,954 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|