Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Mitchell Marner |
C RW |
25 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | - |
| Brayden Point |
C RW |
26 | $9,600,000 | RFA | - | - | - | - |
| Mattias Ekholm |
D |
32 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - |
| Frederik Andersen |
G |
33 | $7,300,000 | $7,300,000 | $7,300,000 | UFA | - | - |
| Mikael Backlund |
C |
33 | $6,375,000 | UFA | - | - | - | - |
| Brayden McNabb |
D |
31 | $3,850,000 | $3,850,000 | $3,850,000 | UFA | - | - |
| Radko Gudas |
D |
32 | $3,800,000 | $3,800,000 | UFA | - | - | - |
| Adin Hill |
G |
26 | $3,500,000 | $3,500,000 | RFA | - | - | - |
| Kailer Yamamoto |
C LW RW |
24 | $3,500,000 | RFA | - | - | - | - |
| Victor Olofsson |
LW RW |
27 | $3,400,000 | RFA | - | - | - | - |
| Henri Jokiharju |
D |
23 | $3,000,000 | $3,000,000 | RFA | - | - | - |
| Jake McCabe |
D |
29 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| Casey Cizikas |
C LW |
31 | $2,100,000 | UFA | - | - | - | - |
| Conor Sheary |
LW RW |
30 | $1,725,000 | $1,725,000 | UFA | - | - | - |
| Kevin Lankinen |
G |
27 | $1,400,000 | RFA | - | - | - | - |
| Erik Gustafsson |
D |
30 | $1,350,000 | $1,350,000 | UFA | - | - | - |
| Nathan Bastian |
C RW |
25 | $1,300,000 | $1,300,000 | RFA | - | - | - |
| Arthur Kaliyev |
C LW RW |
21 | $975,000 | $975,000 | RFA | - | - | - |
| Austin Watson |
C LW RW |
30 | $925,000 | $925,000 | $925,000 | $925,000 | UFA | - |
| Alex Belzile |
C LW RW |
31 | $725,000 | $725,000 | $725,000 | $725,000 | UFA | - |
| Alex Chiasson |
RW |
32 | $725,000 | UFA | - | - | - | - |
| PRO TOTALS | $78,050,000 | $50,950,000 | $32,300,000 | $21,150,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Jordan Oesterle |
D |
30 | $1,325,000 | $1,325,000 | $1,325,000 | UFA | - | - |
| Michal Kempny |
D |
32 | $1,200,000 | $1,200,000 | UFA | - | - | - |
| David Jiricek |
D |
19 | $975,000 | $975,000 | $975,000 | RFA | - | - |
| Madison Bowey |
D |
27 | $925,000 | $925,000 | UFA | - | - | - |
| Emil Andrae |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Isak Rosen |
LW |
19 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Jon Lizotte |
D |
28 | $850,000 | $850,000 | UFA | - | - | - |
| Martin Frk |
C RW |
29 | $825,000 | UFA | - | - | - | - |
| John Leonard |
LW RW |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - |
| Steven Lorentz |
C LW RW |
26 | $800,000 | RFA | - | - | - | - |
| Karl Henriksson |
C |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Aliaksei Protas |
C LW RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Marc Del Gaizo |
D |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Oskar Back |
C |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Austin Strand |
D |
25 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Robbie Russo |
D |
29 | $700,000 | $700,000 | UFA | - | - | - |
| Zac Dalpe |
C RW |
33 | $700,000 | $700,000 | UFA | - | - | - |
| Kevin Gravel |
D |
30 | $700,000 | UFA | - | - | - | - |
| Filip Cederqvist |
LW RW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Anton Blidh |
LW RW |
27 | $650,000 | $650,000 | $650,000 | $650,000 | UFA | - |
| Magnus Hellberg |
G |
31 | $650,000 | $650,000 | UFA | - | - | - |
| Brandon Baddock |
C LW |
27 | $625,000 | $625,000 | $625,000 | UFA | - | - |
| Cameron Hebig |
LW RW |
25 | $625,000 | $625,000 | $625,000 | RFA | - | - |
| Aaron Dell |
G |
33 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| Antoine Bibeau |
G |
28 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| John Quenneville |
RW |
26 | $600,000 | $600,000 | $600,000 | $600,000 | UFA | - |
| Joel L'Esperance |
C RW |
27 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Matt Irwin |
D |
35 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Michael Houser |
G |
30 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Tanner Kero |
C LW RW |
30 | $600,000 | $600,000 | $600,000 | UFA | - | - |
| Cameron Gaunce |
D |
32 | $600,000 | UFA | - | - | - | - |
| Zach Giuttari |
D |
26 | $600,000 | RFA | - | - | - | - |
| FARM TOTALS | $23,975,000 | $20,450,000 | $13,100,000 | $2,450,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $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% | $130 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $55 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $40 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|