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 | $11,250,000 | $11,250,000 | $11,250,000 | $11,250,000 | UFA | - | - | - |
| Kyle Connor |
LW |
29 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - |
| Brayden Point |
C |
30 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| Connor Hellebuyck |
G |
32 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - |
| Nico Hischier |
C |
27 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - |
| Colton Parayko |
D |
32 | $6,200,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Pulock |
D |
31 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | UFA | - | - | - | - |
| Erik Cernak |
D |
28 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | - | - | - |
| Brady Skjei |
D |
32 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Morgan Geekie |
C |
27 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Gabriel Vilardi |
C LW RW |
26 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - | - |
| Adam Lowry |
C |
33 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - | - | - | - | - |
| Sean Monahan |
C |
31 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Kevin Bahl |
D |
25 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - | - | - |
| Reilly Smith |
RW |
35 | $1,875,000 | UFA | - | - | - | - | - | - | - | - |
| Ilya Mikheyev |
RW |
31 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Brett Howden |
C |
28 | $1,410,000 | $1,410,000 | $1,410,000 | UFA | - | - | - | - | - | - |
| Brenden Dillon |
D |
35 | $1,260,000 | UFA | - | - | - | - | - | - | - | - |
| Casey DeSmith |
G |
34 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
| Semyon Varlamov |
G |
37 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Luke Evangelista |
RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $2,100,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $97,395,000 | $83,960,000 | $77,760,000 | $56,350,000 | $40,600,000 | $24,950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cayden Primeau |
G |
26 | $1,150,000 | RFA | - | - | - | - | - | - | - | - |
| Dustin Tokarski |
G |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Marc McLaughlin |
C |
26 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Matthew Highmore |
C |
30 | $975,000 | $975,000 | UFA | - | - | - | - | - | - | - |
| Zach Aston-Reese |
C |
31 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Reilly Walsh |
D |
27 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Connor Carrick |
D |
32 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Brett Murray |
LW |
27 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Schwindt |
C |
24 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Sheldon Dries |
C |
31 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Frederic Brunet |
D |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Gerald Mayhew |
C |
33 | $875,000 | $875,000 | UFA | - | - | - | - | - | - | - |
| Ty Mueller |
C |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Daniil Misyul |
D |
25 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Jalen Luypen |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Mike Reilly |
D |
32 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Kole Lind |
RW |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Nicolas Deslauriers |
LW |
35 | $810,000 | UFA | - | - | - | - | - | - | - | - |
| Josiah Slavin |
LW |
27 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Shane Bowers |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Chase Pietila |
D |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Damien Giroux |
C |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Wyatte Wylie |
D |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Callahan Burke |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Cameron Crotty |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Keean Washkurak |
C |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Steven Santini |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $23,485,000 | $11,525,000 | $1,675,000 | $900,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Joe Sacco | 55 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 5,792 | 5,792 | 97% | $92 | $532,864 |
| Level 2: 5000 | 5,000 | 5,000 | 100% | $54 | $270,000 |
| Level 3: 2000 | 1,898 | 1,898 | 95% | $35 | $66,430 |
| Level 4: 4000 | 2,892 | 2,892 | 72% | $31 | $89,652 |
| Level 5: 1000 | 1,000 | 1,000 | 100% | $185 | $185,000 |
| Total Attendance: | 16,582 | 16,582 | 92% | - | $1,201,143 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|