Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Eichel |
C |
28 | 86 | $10,000,000 | $10,000,000 | UFA | - | - | - | - | - | - |
| Jeremy Swayman |
G |
26 | 80 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 |
| Nico Hischier |
C |
25 | 83 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - | - | - | - |
| Joshua Morrissey |
D |
29 | 86 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - |
| Vladislav Gavrikov |
D |
29 | 77 | $5,880,000 | UFA | - | - | - | - | - | - | - |
| Esa Lindell |
D |
30 | 81 | $5,800,000 | UFA | - | - | - | - | - | - | - |
| Travis Konecny |
LW RW |
27 | 83 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Ville Husso |
G |
29 | 64 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Alex Vlasic |
D |
23 | 76 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA | - |
| Alex Iafallo |
LW |
30 | 70 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Anthony Duclair |
LW RW |
29 | 74 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Jack Roslovic |
C RW |
27 | 73 | $2,800,000 | $2,800,000 | UFA | - | - | - | - | - | - |
| Kyle Burroughs |
D |
29 | 73 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - |
| Jansen Harkins |
C LW |
27 | 63 | $790,000 | $790,000 | $790,000 | UFA | - | - | - | - | - |
| Adam Gaudette |
C RW |
28 | 66 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Haydn Fleury |
D |
28 | 68 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Matthew Highmore |
LW RW |
28 | 60 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Mike Sgarbossa |
C |
32 | 64 | $780,000 | UFA | - | - | - | - | - | - | - |
| Philippe Myers |
D |
27 | 61 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| PRO TOTALS | $74,370,000 | $51,660,000 | $30,640,000 | $22,600,000 | $16,350,000 | $12,850,000 | $12,850,000 | $8,250,000 | $8,250,000 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cam Atkinson |
LW RW |
35 | 72 | $6,460,000 | UFA | - | - | - | - | - | - | - |
| Cole Cassels |
C RW |
29 | 62 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Declan Chisholm |
D |
24 | 68 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Peetro Seppala |
D |
24 | 60 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Matt Stienburg |
RW |
24 | 58 | $950,000 | RFA | - | - | - | - | - | - | - |
| Corson Ceulemans |
D |
21 | 58 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Dylan Peterson |
C |
22 | 53 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Filip Mesar |
RW |
20 | 54 | $918,333 | $918,333 | RFA | - | - | - | - | - | - |
| Jean-Luc Foudy |
C |
22 | 57 | $894,167 | $894,167 | RFA | - | - | - | - | - | - |
| Samu Tuomaala |
RW |
21 | 62 | $894,167 | RFA | - | - | - | - | - | - | - |
| Cayden Primeau |
G |
25 | 71 | $890,000 | RFA | - | - | - | - | - | - | - |
| Thomas Bordeleau |
C |
22 | 68 | $874,125 | $874,125 | RFA | - | - | - | - | - | - |
| Adam Cracknell |
C |
39 | 61 | $870,000 | $870,000 | UFA | - | - | - | - | - | - |
| John Stevens |
C |
30 | 62 | $830,000 | $830,000 | UFA | - | - | - | - | - | - |
| Wyatt Kalynuk |
D |
27 | 61 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Jack Matier |
D |
21 | 53 | $801,667 | $801,667 | RFA | - | - | - | - | - | - |
| Mitchell Chaffee |
RW |
26 | 66 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - |
| John Hayden |
C RW |
29 | 60 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Jakub Skarek |
G |
25 | 62 | $775,000 | RFA | - | - | - | - | - | - | - |
| Lucas Condotta |
LW |
27 | 58 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Luka Profaca |
D |
22 | 56 | $775,000 | RFA | - | - | - | - | - | - | - |
| Matt Kiersted |
D |
26 | 62 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $24,693,709 | $13,949,542 | $800,000 | $0 | $0 | $0 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Claude Julien | 63 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $120 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $40 | $0 |
| Level 4: 3615 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 2: 3500 | 0 | 0 | 0% | $15 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|