Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Darnell Nurse	D	30	$9,250,000	$9,250,000	UFA	-	-	-	-	-	-	-
Sidney Crosby	C	38	$8,700,000^*	UFA	-	-	-	-	-	-	-	-
Pierre-Luc Dubois	C LW RW	27	$8,500,000	RFA	-	-	-	-	-	-	-	-
Roope Hintz	C LW	29	$8,450,000	$8,450,000	RFA	-	-	-	-	-	-	-
Josh Morrissey	D	30	$6,250,000	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-
Vladislav Gavrikov	D	30	$5,875,000	RFA	-	-	-	-	-	-	-	-
Logan Thompson	G	28	$5,850,000	$5,850,000	RFA	-	-	-	-	-	-	-
Ryan Nugent-Hopkins	C LW RW	32	$5,125,000	UFA	-	-	-	-	-	-	-	-
Anthony Duclair	LW RW	30	$3,500,000	RFA	-	-	-	-	-	-	-	-
Warren Foegele	LW RW	29	$3,500,000	RFA	-	-	-	-	-	-	-	-
Dylan DeMelo	D	32	$3,000,000	UFA	-	-	-	-	-	-	-	-
Evan Rodrigues	C LW RW	32	$3,000,000	UFA	-	-	-	-	-	-	-	-
Cody Glass	C LW RW	26	$2,500,000	RFA	-	-	-	-	-	-	-	-
Braden Schneider	D	24	$2,200,000	$2,200,000	$2,200,000	RFA	-	-	-	-	-	-
Mason Appleton	C LW RW	29	$2,166,667	RFA	-	-	-	-	-	-	-	-
Arber Xhekaj	D	24	$1,650,000	RFA	-	-	-	-	-	-	-	-
Logan Stanley	D	27	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-	-	-	-
Haydn Fleury	D	29	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Connor Zary	C LW	24	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Joel Hofer	G	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Brock McGinn	LW RW	31	$750,000	UFA	-	-	-	-	-	-	-	-
Maxim Tsyplakov	RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$84,855,000	$35,838,333	$9,700,000	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Nate Danielson	C	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Colton Dach	C LW	22	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Alexander Campbell	C LW	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Daemon Hunt	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Sammy Blais	LW RW	29	$1,000,000	RFA	-	-	-	-	-	-	-	-
Florian Xhekaj	C LW	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Justin Gill	C LW RW	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Josh Filmon	LW RW	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Jon-Randall Avon	C LW	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ryan Hofer	C	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ryder Rolston	C LW RW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Isaac Belliveau	D	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Chris Driedger	G	31	$795,000	$795,000	UFA	-	-	-	-	-	-	-
Matthew Robertson	D	24	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Adam Beckman	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Ben McCartney	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Nathan Legare	LW RW	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Nick Cicek	D	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Taylor Ward	RW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
David Gustafsson	C LW RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Jett Woo	D	25	$775,000	RFA	-	-	-	-	-	-	-	-
Kai Uchacz	C RW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Jaxsen Wiebe	C RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Riley Fiddler-Schultz	C LW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ryan McAllister	C	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Gage Alexander	G	23	$750,000	RFA	-	-	-	-	-	-	-	-
Mitchell Russell	C RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Mitchell Weeks	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Noah Philp	C RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Tyrel Bauer	D	23	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$25,245,000	$16,945,000	$5,675,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$2,524,500	$1,694,500	$567,500	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Paul Maurice	58	$750,000	$750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 5294	0%	$140	$0
Level 2: 4000	0%	$80	$0
Level 3: 2000	0%	$50	$0
Level 4: 3000	0%	$35	$0
Level 5: 1000	0%	$250	$0
Total Attendance:	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income per Game	$0
Year to Date Revenue	$ 0
Estimated Revenue	$0
End Year Estimated Revenue	$0

Expense

Days Remaining	1
Pro Expenses Per Days	$0
Pro Year To Date Expenses	$0
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$84,855,000
Farm Payroll	$2,524,500
Coach Payroll	$750,000
Estimated Season Expenses	$88,129,500

Bank Account

Current Funds	$167,963,930
Projected Revenue +	$0
Projected Expenses -	$88,129,500
Projected Bank Account	$79,834,430

Salary Cap

Salary Cap	$95,000,000
Total Pro Team Payroll	$84,855,000
Total Farm Team Payroll	$2,524,500
Total Coaches Payroll	$750,000
Remaining Cap Space	$6,870,500