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 |
|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
C LW |
31 | $12,800,000 | $12,800,000 | $12,800,000 | $12,800,000 | UFA | - |
| John Tavares |
C LW |
32 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| Miro Heiskanen |
D |
23 | $6,750,000 | $6,750,000 | RFA | - | - | - |
| Phillip Danault |
C LW |
29 | $6,650,000 | UFA | - | - | - | - |
| Jake DeBrusk |
LW RW |
26 | $5,000,000 | $5,000,000 | RFA | - | - | - |
| Jamie Benn |
C LW |
33 | $4,900,000 | $4,900,000 | $4,900,000 | UFA | - | - |
| Cody Ceci |
D |
29 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - |
| Andrew Copp |
C LW RW |
28 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | - |
| Dante Fabbro |
D |
24 | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | RFA | - |
| Cameron Talbot |
G |
35 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Nick Paul |
C LW |
27 | $3,200,000 | RFA | - | - | - | - |
| Andre Burakovsky |
LW RW |
27 | $3,000,000 | RFA | - | - | - | - |
| Filip Chytil |
C LW |
23 | $2,350,000 | RFA | - | - | - | - |
| Derek Forbort |
D |
30 | $2,175,000 | $2,175,000 | UFA | - | - | - |
| David Kampf |
C |
27 | $1,850,000 | RFA | - | - | - | - |
| Joonas Korpisalo |
G |
28 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - |
| Andrew Cogliano |
C LW RW |
35 | $1,325,000 | $1,325,000 | $1,325,000 | UFA | - | - |
| Nick Ritchie |
LW |
27 | $1,250,000 | RFA | - | - | - | - |
| Niko Mikkola |
D |
26 | $1,150,000 | $1,150,000 | RFA | - | - | - |
| Alexander Romanov |
D |
22 | $975,000 | RFA | - | - | - | - |
| Justin Danforth |
C RW |
29 | $925,000 | $925,000 | $925,000 | UFA | - | - |
| Eric Staal |
C |
38 | $925,000 | UFA | - | - | - | - |
| Thomas Harley |
D |
21 | $875,000 | $875,000 | RFA | - | - | - |
| PRO TOTALS | $82,150,000 | $61,950,000 | $42,500,000 | $21,100,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Kale Clague |
D |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Jakub Zboril |
D |
25 | $1,000,000 | RFA | - | - | - | - |
| William Lagesson |
D |
26 | $800,000 | $800,000 | RFA | - | - | - |
| Aleksandr Kisakov |
RW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Justin Sourdif |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Arturs Silovs |
G |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Seth Barton |
D |
23 | $775,000 | $775,000 | RFA | - | - | - |
| Mikhail Maltsev |
C LW |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - |
| Andrew Poturalski |
C RW |
28 | $725,000 | $725,000 | $725,000 | UFA | - | - |
| Adam Ginning |
D |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Anttoni Honka |
D |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Zach Senyshyn |
RW |
25 | $650,000 | $650,000 | RFA | - | - | - |
| Jami Krannila |
C |
22 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Jeremy Groleau |
D |
23 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Brendan Perlini |
LW RW |
26 | $600,000 | $600,000 | RFA | - | - | - |
| Evan Weinger |
RW |
25 | $600,000 | $600,000 | RFA | - | - | - |
| Jagger Joshua |
LW |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Jason Polin |
RW |
23 | $600,000 | $600,000 | RFA | - | - | - |
| Jerad Rosburg |
D |
26 | $600,000 | $600,000 | RFA | - | - | - |
| Logan Flodell |
G |
25 | $600,000 | $600,000 | RFA | - | - | - |
| Cam Johnson |
G |
28 | $600,000 | UFA | - | - | - | - |
| Dillon Kelley |
G |
28 | $600,000 | UFA | - | - | - | - |
| Eric Cooley |
LW |
24 | $600,000 | RFA | - | - | - | - |
| Francis Marotte |
G |
27 | $600,000 | RFA | - | - | - | - |
| Luke Peressini |
G |
27 | $600,000 | RFA | - | - | - | - |
| Morgan Adams-Moisan |
RW |
25 | $600,000 | RFA | - | - | - | - |
| Nate Schnarr |
C |
23 | $600,000 | RFA | - | - | - | - |
| Nikita Soshnikov |
RW |
29 | $600,000 | UFA | - | - | - | - |
| Seamus Malone |
C |
26 | $600,000 | RFA | - | - | - | - |
| Zach Tsekos |
C |
26 | $600,000 | RFA | - | - | - | - |
| Kyle Keyser |
G |
23 | $550,000 | RFA | - | - | - | - |
| Mitch Eliot |
D |
24 | $550,000 | RFA | - | - | - | - |
| FARM TOTALS | $21,275,000 | $13,175,000 | $5,575,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| Tony Granato | 47 | $610,000 | $610,000 | $610,000 | - | - | - |
| COACHING TOTALS | $610,000 | $610,000 | $610,000 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 0 | 0 | 0% | $130 | $0 |
| Level 2: 4500 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 3600 | 0 | 0 | 0% | $55 | $0 |
| Level 4: 3600 | 0 | 0 | 0% | $40 | $0 |
| Level 5: 900 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|