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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C RW |
29 | 89 | $13,860,000 | $13,860,000 | $13,860,000 | $13,860,000 | $13,860,000 | $13,860,000 | $13,860,000 | UFA | - |
| David Pastrnak |
LW RW |
28 | 86 | $12,380,000 | $12,380,000 | $12,380,000 | $12,380,000 | $12,380,000 | $12,380,000 | $12,380,000 | UFA | - |
| Roman Josi |
D |
34 | 86 | $9,960,000 | $9,960,000 | $9,960,000 | $9,960,000 | UFA | - | - | - | - |
| Jesper Bratt |
LW RW |
26 | 83 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | - |
| Chris Kreider |
LW |
33 | 82 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Martin Necas |
C RW |
25 | 76 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Claude Giroux |
C LW RW |
36 | 81 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Chandler Stephenson |
C LW |
30 | 78 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA |
| Jake Oettinger |
G |
25 | 80 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Adam Larsson |
D |
32 | 81 | $4,200,000 | UFA | - | - | - | - | - | - | - |
| Nicholas Paul |
C LW |
29 | 75 | $3,150,000 | $3,150,000 | $3,150,000 | $3,150,000 | $3,150,000 | UFA | - | - | - |
| Nick Seeler |
D |
31 | 75 | $2,970,000 | $2,970,000 | $2,970,000 | $2,970,000 | $2,970,000 | UFA | - | - | - |
| Brayden McNabb |
D |
33 | 80 | $2,850,000 | UFA | - | - | - | - | - | - | - |
| Jacob Middleton |
D |
28 | 77 | $2,330,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Quick |
G |
38 | 77 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - |
| Jackson LaCombe |
D |
23 | 73 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - |
| William Cuylle |
LW |
22 | 68 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Joshua Roy |
C LW RW |
21 | 66 | $881,667 | $881,667 | RFA | - | - | - | - | - | - |
| Jayson Megna |
C LW RW |
34 | 64 | $820,000 | $820,000 | UFA | - | - | - | - | - | - |
| Michael Carcone |
C LW RW |
28 | 69 | $780,000 | UFA | - | - | - | - | - | - | - |
| Jake Lucchini |
LW |
29 | 64 | $775,000 * | $775,000 * | UFA | - | - | - | - | - | - |
| PRO TOTALS | $96,209,167 | $75,049,167 | $70,370,000 | $56,445,000 | $46,485,000 | $40,365,000 | $40,365,000 | $6,250,000 | $0 | |||
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Michael Amadio |
C LW RW |
28 | 69 | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 | UFA | - | - | - | - |
| Matthew Savoie |
C |
20 | 56 | $1,886,667 | $1,886,667 | $1,886,667 | RFA | - | - | - | - | - |
| Noah Ostlund |
LW |
20 | 54 | $1,361,667 | $1,361,667 | $1,361,667 | RFA | - | - | - | - | - |
| Brad Lambert |
RW |
20 | 63 | $1,168,333 | $1,168,333 | RFA | - | - | - | - | - | - |
| Chris Terry |
LW RW |
35 | 63 | $960,000 | $960,000 | UFA | - | - | - | - | - | - |
| Carson Lambos |
D |
21 | 60 | $934,167 | $934,167 | RFA | - | - | - | - | - | - |
| Caedan Bankier |
C |
21 | 59 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Nikita Chibrikov |
RW |
21 | 62 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Mike Vecchione |
C RW |
31 | 62 | $910,000 | $910,000 | UFA | - | - | - | - | - | - |
| Francesco Pinelli |
C |
21 | 59 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Cameron Gaunce |
D |
34 | 59 | $880,000 | $880,000 | UFA | - | - | - | - | - | - |
| Jackson Cates |
C |
27 | 60 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Adam Edstrom |
C LW RW |
24 | 61 | $846,667 | RFA | - | - | - | - | - | - | - |
| Rory Kerins |
C |
22 | 61 | $846,667 | RFA | - | - | - | - | - | - | - |
| Daniel Walcott |
D |
30 | 62 | $830,000 | $830,000 | UFA | - | - | - | - | - | - |
| Alexander Alexeyev |
D |
25 | 67 | $825,000 | RFA | - | - | - | - | - | - | - |
| Bokondji Imama |
LW |
28 | 58 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Collin Delia |
G |
30 | 61 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Mason Geertsen |
D |
29 | 58 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Scott Sabourin |
RW |
32 | 59 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| T.J. Tynan |
C RW |
32 | 65 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Jack St. Ivany |
D |
25 | 67 | $775,000 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - |
| Ben McCartney |
LW |
23 | 58 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Hunter Skinner |
D |
23 | 58 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Marshall Rifai |
D |
26 | 61 | $775,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $24,651,668 | $21,358,334 | $6,623,334 | $3,375,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd McLellan | 56 | $1,867,000 | - | - | - | - | - | - | - | - | - |
| Rick Tocchet | 60 | $2,500,000 | $2,500,000 | $2,500,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,367,000 | $2,500,000 | $2,500,000 | $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: 4200 | 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
|