Finances
Pro Team Cap
Finances - Pro Team Cap Hits
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex DeBrincat |
LW |
27 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | ||||
| Anthony Cirelli |
C |
27 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | |
| Trevor Zegras |
C |
24 | $6,750,000 | $6,750,000 | $6,750,000 | RFA | |||||
| Thatcher Demko |
G |
29 | $5,000,000 | $5,000,000 | UFA | ||||||
| Shea Theodore |
D |
29 | $5,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | |
| Tyler Bertuzzi |
LW |
30 | $4,625,000 | $4,625,000 | $4,625,000 | UFA | |||||
| Esa Lindell |
D |
30 | $5,800,000 | UFA | |||||||
| Blake Coleman |
C LW RW |
33 | $4,900,000 | $4,900,000 | $4,900,000 | UFA | |||||
| Charlie Coyle |
C |
33 | $5,250,000 | $5,250,000 | UFA | ||||||
| Luke Schenn |
D |
35 | $4,475,000 | UFA | |||||||
| Justin Schultz |
D |
34 | $3,500,000 | $3,500,000 | UFA | ||||||
| Tyler Myers |
D |
35 | $3,500,000 | $3,500,000 | UFA | ||||||
| Bowen Byram |
D |
23 | $3,500,000 | RFA | |||||||
| Jordan Staal |
C |
36 | $3,750,000 | UFA | |||||||
| Yegor Sharangovich |
C LW RW |
26 | $3,000,000 | $3,000,000 | UFA | ||||||
| Jan Rutta |
D |
34 | $2,750,000 | UFA | |||||||
| Dakota Joshua |
C |
28 | $2,210,000 | $2,210,000 | $2,210,000 | UFA | |||||
| Peyton Krebs |
C |
24 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | |||||
| Nils Hoglander |
LW |
24 | $1,500,000 | $1,500,000 | RFA | ||||||
| Leo Carlsson |
C |
20 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | |||||
| Arvid Soderblom |
G |
25 | $1,000,000 | RFA | |||||||
| Jakob Silfverberg |
RW |
34 | $900,000 | UFA | |||||||
| PRO TOTALS | $85,860,000 | $65,685,000 | $43,935,000 | $22,450,000 | $13,450,000 | $13,450,000 | $13,450,000 | $0 | $0 | ||
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex DeBrincat |
LW |
27 | $9,000,000 | $7,000,000 | $7,000,000 | $13,000,000 | UFA |
- | - | - | - |
| Anthony Cirelli |
C |
27 | $8,125,000 | $8,125,000 | $6,125,000 | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | UFA |
- |
| Trevor Zegras |
C |
24 | $6,750,000 | $6,750,000 | $6,750,000 | RFA |
- | - | - | - | - |
| Thatcher Demko |
G |
29 | $6,000,000 | $5,000,000 | UFA |
- | - | - | - | - | - |
| Shea Theodore |
D |
29 | $5,200,000 | UFA |
- | - | - | - | - | - | - |
| Tyler Bertuzzi |
LW |
30 | $5,000,000 | $4,500,000 | $4,000,000 | UFA |
- | - | - | - | - |
| Esa Lindell |
D |
30 | $5,000,000 | UFA |
- | - | - | - | - | - | - |
| Blake Coleman |
C LW RW |
33 | $4,900,000 | $4,900,000 | $4,900,000 | UFA |
- | - | - | - | - |
| Charlie Coyle |
C |
33 | $4,500,000 | $4,500,000 | UFA |
- | - | - | - | - | - |
| Luke Schenn |
D |
35 | $3,950,000 | UFA |
- | - | - | - | - | - | - |
| Justin Schultz |
D |
34 | $3,500,000 | $3,500,000 | UFA |
- | - | - | - | - | - |
| Tyler Myers |
D |
35 | $3,500,000 | $3,500,000 | UFA |
- | - | - | - | - | - |
| Bowen Byram |
D |
23 | $3,500,000 | RFA |
- | - | - | - | - | - | - |
| Jordan Staal |
C |
36 | $3,500,000 | UFA |
- | - | - | - | - | - | - |
| Yegor Sharangovich |
C LW RW |
26 | $3,000,000 | $3,000,000 | UFA |
- | - | - | - | - | - |
| Jan Rutta |
D |
34 | $2,500,000 | UFA |
- | - | - | - | - | - | - |
| Dakota Joshua |
C |
28 | $2,210,000 | $2,210,000 | $2,210,000 | UFA |
- | - | - | - | - |
| Peyton Krebs |
C |
24 | $2,000,000 | RFA |
- | - | - | - | - | - | - |
| Nils Hoglander |
LW |
24 | $1,500,000 | $1,500,000 | RFA |
- | - | - | - | - | - |
| Leo Carlsson |
C |
20 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
- | - | - | - | - |
| Arvid Soderblom |
G |
25 | $1,000,000 | RFA |
- | - | - | - | - | - | - |
| Jakob Silfverberg |
RW |
34 | $900,000 | UFA |
- | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $86,535,000 | $55,485,000 | $31,985,000 | $17,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | $0 | $0 | ||
Farm Team Cap
Finances - Farm Team Cap Hits
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jakob Pelletier |
LW |
23 | $1,500,000 | $1,500,000 | RFA | ||||||
| Arturs Silovs |
G |
23 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | |||||
| Kevin Korchinski |
D |
20 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | |||||
| Jacob Bryson |
D |
27 | $1,000,000 | UFA | |||||||
| Nolan Allan |
D |
22 | $975,000 | $975,000 | $975,000 | RFA | |||||
| Brendan Brisson |
C |
23 | $975,000 | $975,000 | RFA | ||||||
| Kaiden Guhle |
D |
23 | $975,000 | $975,000 | RFA | ||||||
| Vasily Podkolzin |
RW |
23 | $950,000 | $950,000 | RFA | ||||||
| Colton Dach |
C LW |
22 | $925,000 | $925,000 | $925,000 | RFA | |||||
| Drew Commesso |
G |
22 | $925,000 | $925,000 | RFA | ||||||
| Joel Hofer |
G |
24 | $925,000 | $925,000 | RFA | ||||||
| Ryan Winterton |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA | |||||
| Wyatt Kaiser |
D |
22 | $875,000 | $875,000 | $875,000 | RFA | |||||
| Vladislav Kolyachonok |
D |
23 | $875,000 | $875,000 | RFA | ||||||
| Linus Karlsson |
C |
25 | $875,000 | RFA | |||||||
| Danila Klimovich |
RW |
22 | $855,833 | $925,000 | $925,000 | RFA | |||||
| Ethan Del Mastro |
D |
22 | $825,000 | $825,000 | $825,000 | RFA | |||||
| Jalen Luypen |
C LW |
22 | $800,000 | $800,000 | RFA | ||||||
| Pavel Dorofeyev |
LW |
24 | $800,000 | $800,000 | RFA | ||||||
| Trent Miner |
G |
23 | $800,000 | $800,000 | RFA | ||||||
| Arshdeep Bains |
C |
24 | $800,000 | $950,000 | RFA | ||||||
| Vasili Ponomarev |
C |
23 | $795,000 | $962,500 | $962,500 | RFA | |||||
| Cole McWard |
D |
23 | $775,000 | $775,000 | RFA | ||||||
| FARM TOTALS | $21,350,833 | $19,862,500 | $8,612,500 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jakob Pelletier |
LW |
23 | $1,500,000 | $1,500,000 | RFA |
- | - | - | - | - | - |
| Arturs Silovs |
G |
23 | $1,250,000 | $1,250,000 | $1,250,000 | RFA |
- | - | - | - | - |
| Kevin Korchinski |
D |
20 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
- | - | - | - | - |
| Jacob Bryson |
D |
27 | $1,000,000 | UFA |
- | - | - | - | - | - | - |
| Nolan Allan |
D |
22 | $975,000 | $975,000 | $975,000 | RFA |
- | - | - | - | - |
| Brendan Brisson |
C |
23 | $975,000 | $975,000 | RFA |
- | - | - | - | - | - |
| Kaiden Guhle |
D |
23 | $975,000 | $975,000 | RFA |
- | - | - | - | - | - |
| Vasily Podkolzin |
RW |
23 | $950,000 | $950,000 | RFA |
- | - | - | - | - | - |
| Colton Dach |
C LW |
22 | $925,000 | $925,000 | $925,000 | RFA |
- | - | - | - | - |
| Drew Commesso |
G |
22 | $925,000 | $925,000 | RFA |
- | - | - | - | - | - |
| Joel Hofer |
G |
24 | $925,000 | $925,000 | RFA |
- | - | - | - | - | - |
| Ryan Winterton |
C LW RW |
21 | $875,000 | $875,000 | $875,000 | RFA |
- | - | - | - | - |
| Wyatt Kaiser |
D |
22 | $875,000 | $875,000 | $875,000 | RFA |
- | - | - | - | - |
| Vladislav Kolyachonok |
D |
23 | $875,000 | $875,000 | RFA |
- | - | - | - | - | - |
| Linus Karlsson |
C |
25 | $875,000 | RFA |
- | - | - | - | - | - | - |
| Danila Klimovich |
RW |
22 | $855,833 | RFA |
- | - | - | - | - | - | - |
| Ethan Del Mastro |
D |
22 | $825,000 | $825,000 | $825,000 | RFA |
- | - | - | - | - |
| Jalen Luypen |
C LW |
22 | $800,000 | $800,000 | RFA |
- | - | - | - | - | - |
| Pavel Dorofeyev |
LW |
24 | $800,000 | $800,000 | RFA |
- | - | - | - | - | - |
| Trent Miner |
G |
23 | $800,000 | $800,000 | RFA |
- | - | - | - | - | - |
| Arshdeep Bains |
C |
24 | $800,000 | RFA |
- | - | - | - | - | - | - |
| Vasili Ponomarev |
C |
23 | $795,000 | RFA |
- | - | - | - | - | - | - |
| Cole McWard |
D |
23 | $750,000 * | $750,000 * | RFA |
- | - | - | - | - | - |
| FARM TOTALS | $21,325,833 | $17,000,000 | $6,725,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 55 | $3,000,000 | $3,000,000 | $3,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $3,000,000 | $3,000,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 36,000 | 6,000 | 100% | $150 | $5,400,000 |
| Level 2: 5000 | 30,000 | 5,000 | 100% | $100 | $3,000,000 |
| Level 3: 2000 | 12,000 | 2,000 | 100% | $75 | $900,000 |
| Level 4: 4000 | 24,000 | 4,000 | 100% | $50 | $1,200,000 |
| Level 5: 1000 | 6,000 | 1,000 | 100% | $300 | $1,800,000 |
| Total Attendance: | 108,000 | 18,000 | 100% | - | $12,300,000 |