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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen |
RW |
28 | 88 | $9,250,000 | UFA | - | - | - | - | - | - | - |
| Leon Draisaitl |
C |
29 | 87 | $8,500,000 | UFA | - | - | - | - | - | - | - |
| Noah Hanifin |
D |
27 | 82 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 | $8,090,000 |
| Lucas Raymond |
LW |
22 | 80 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 | $8,075,000 |
| Quinn Hughes |
D |
25 | 85 | $7,850,000 | $7,850,000 | $7,850,000 | UFA | - | - | - | - | - |
| Nazem Kadri |
C LW |
34 | 80 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | UFA | - | - | - |
| Evander Kane |
C LW RW |
33 | 75 | $5,130,000 | $5,130,000 | UFA | - | - | - | - | - | - |
| Rickard Rakell |
C RW |
31 | 74 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
| Jakob Chychrun |
D |
26 | 75 | $4,600,000 | UFA | - | - | - | - | - | - | - |
| Jonathan Drouin |
LW |
29 | 77 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
| Frederick Gaudreau |
C LW RW |
31 | 68 | $2,050,000 | $2,050,000 | $2,050,000 | UFA | - | - | - | - | - |
| Nick Deslauriers |
LW RW |
33 | 64 | $1,710,000 | UFA | - | - | - | - | - | - | - |
| Antti Raanta |
G |
35 | 69 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Craig Smith |
C |
35 | 66 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Erik Brannstrom |
D |
25 | 71 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Matt Irwin |
D |
37 | 62 | $890,000 | $890,000 | UFA | - | - | - | - | - | - |
| Akira Schmid |
G |
24 | 66 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - |
| Chad Ruhwedel |
D |
34 | 70 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Connor Carrick |
D |
30 | 64 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Nils Aman |
C |
24 | 66 | $825,000 | $825,000 | $825,000 | RFA | - | - | - | - | - |
| Nick Cousins |
C |
31 | 67 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Cam Dineen |
D |
26 | 62 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $77,620,000 | $53,560,000 | $39,140,000 | $26,765,000 | $21,765,000 | $16,165,000 | $16,165,000 | $16,165,000 | $16,165,000 | |||
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adam Fantilli |
C |
20 | 73 | $4,150,000 | $4,150,000 | RFA | - | - | - | - | - | - |
| Cutter Gauthier |
LW |
20 | 63 | $1,900,000 | $1,900,000 | RFA | - | - | - | - | - | - |
| Ilya Konovalov |
G |
26 | 48 | $1,019,813 | $1,019,813 | RFA | - | - | - | - | - | - |
| Karl Henriksson |
C |
23 | 60 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Brayden Tracey |
LW |
23 | 60 | $906,500 | $906,500 | RFA | - | - | - | - | - | - |
| Logan Mailloux |
D |
21 | 68 | $902,500 | $902,500 | RFA | - | - | - | - | - | - |
| Alexandre Fortin |
C LW RW |
27 | 51 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Cedric Paquette |
C LW RW |
31 | 51 | $890,000 | $890,000 | UFA | - | - | - | - | - | - |
| Artem Grushnikov |
D |
21 | 60 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Austin Carroll |
LW RW |
30 | 51 | $880,000 | $880,000 | UFA | - | - | - | - | - | - |
| Brandon Pirri |
C LW RW |
33 | 51 | $880,000 | $880,000 | UFA | - | - | - | - | - | - |
| Beck Warm |
G |
25 | 48 | $868,219 | $868,219 | RFA | - | - | - | - | - | - |
| Christopher Gibson |
G |
31 | 48 | $860,000 | $860,000 | UFA | - | - | - | - | - | - |
| Nikita Korostelev |
LW RW |
27 | 51 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Spencer Martin |
G |
29 | 66 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
| Zac Dalpe |
C RW |
35 | 61 | $850,000 | UFA | - | - | - | - | - | - | - |
| Matt Read |
C LW RW |
38 | 51 | $840,000 | $840,000 | UFA | - | - | - | - | - | - |
| Tyson Hinds |
D |
21 | 60 | $829,444 | $829,444 | RFA | - | - | - | - | - | - |
| Jacob Melanson |
RW |
21 | 59 | $826,111 | $826,111 | RFA | - | - | - | - | - | - |
| Nicolas Beaudin |
D |
25 | 55 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Jake Livingstone |
D |
25 | 62 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nate Clurman |
D |
26 | 58 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Tobie Bisson |
D |
27 | 63 | $775,000 | UFA | - | - | - | - | - | - | - |
| Wyatt Aamodt |
D |
27 | 61 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $24,967,587 | $22,567,587 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerard Gallant | 61 | $1,500,000 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $1,500,000 | $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: 5519 | 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
|