Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C RW |
28 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | - | - |
| Joe Pavelski |
C RW |
39 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Morgan Rielly |
D |
29 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | - | - |
| Darnell Nurse |
D |
28 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - |
| Jonas Brodin |
D |
30 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Igor Shesterkin |
G |
27 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - |
| Jeff Skinner |
LW |
31 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - |
| Zach Hyman |
LW RW |
31 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - |
| Nick Bonino |
C |
35 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Gustav Forsling |
D |
27 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - |
| Mark Pysyk |
D |
31 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Jesper Fast |
RW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jared McCann |
C LW |
27 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Antti Raanta |
G |
34 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Alexis Lafreniere |
LW |
21 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Shane Pinto |
C |
22 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Philippe Myers |
D |
26 | $900,000 | $900,000 | UFA | - | - | - | - | - | - | - |
| Sam Bennett |
C LW |
27 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre Engvall |
LW RW |
27 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Daniel Sprong |
LW RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Bailey |
LW RW |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Nicolas Meloche |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | $900,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $71,900,000 | $63,500,000 | $49,750,000 | $44,500,000 | $35,500,000 | $30,000,000 | $24,000,000 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vasily Podkolzin |
RW |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Jake Christiansen |
D |
24 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Ryan Poehling |
C |
24 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Rasmus Sandin |
D |
23 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Joey Anderson |
RW |
25 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Trent Frederic |
C LW |
25 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Wyatt Kalynuk |
D |
26 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Kody Clark |
RW |
23 | $808,333 | RFA | - | - | - | - | - | - | - | - |
| Gabriel Fortier |
C LW |
23 | $791,667 | $791,667 | RFA | - | - | - | - | - | - | - |
| Artemi Kniazev |
D |
22 | $789,167 | $789,167 | $789,167 | RFA | - | - | - | - | - | - |
| Simon Benoit |
D |
25 | $787,500 | RFA | - | - | - | - | - | - | - | - |
| Isaac Ratcliffe |
LW |
24 | $780,833 | RFA | - | - | - | - | - | - | - | - |
| Semyon Der-Arguchintsev |
C |
23 | $766,667 | $766,667 | RFA | - | - | - | - | - | - | - |
| Riley Sutter |
RW |
23 | $764,167 | $764,167 | RFA | - | - | - | - | - | - | - |
| Chase De Leo |
C LW |
27 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Kevin Poulin |
G |
33 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Aaron Dell |
G |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Carsen Twarynski |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Evgeny Svechnikov |
LW RW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Garrett Wilson |
LW RW |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Karson Kuhlman |
C RW |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Keaton Middleton |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Irwin |
D |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Sgarbossa |
C |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Stanton |
D |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,029,876 | $6,461,668 | $1,714,167 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 42 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | - | - | - | - | - |
| COACHING TOTALS | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7528 | 0 | 0 | 0% | $90 | $0 |
| Level 2: 3764 | 0 | 0 | 0% | $65 | $0 |
| Level 3: 4705 | 0 | 0 | 0% | $45 | $0 |
| Level 4: 1882 | 0 | 0 | 0% | $30 | $0 |
| Level 5: 940 | 0 | 0 | 0% | $175 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|