Finances
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 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
LW |
33 | $9,750,000 | $9,750,000 | UFA | - | - | - | - | - | - | - |
| Elias Pettersson |
C LW |
26 | $7,350,000 | RFA | - | - | - | - | - | - | - | - |
| Brayden McNabb |
D |
33 | $7,000,000 | UFA | - | - | - | - | - | - | - | - |
| Anthony Cirelli |
C LW |
27 | $6,250,000 | $6,250,000 | RFA | - | - | - | - | - | - | - |
| Joel Farabee |
LW RW |
24 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Samuel Girard |
D |
26 | $5,000,000 | $5,000,000 | RFA | - | - | - | - | - | - | - |
| Jaden Schwartz |
LW |
32 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Semyon Varlamov |
G |
36 | $4,350,000 | UFA | - | - | - | - | - | - | - | - |
| Mikael Backlund |
C |
35 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| Erik Gudbranson |
D |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Jordan Greenway |
LW RW |
27 | $3,000,000 | RFA | - | - | - | - | - | - | - | - |
| Calle Jarnkrok |
LW RW |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Ian Cole |
D |
35 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Pierre-Edouard Bellemare |
C LW |
39 | $2,150,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Ingram |
G |
27 | $1,950,000 | $1,950,000 | RFA | - | - | - | - | - | - | - |
| Jan Rutta |
D |
34 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Knies |
RW |
22 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Drew O'Connor |
LW |
26 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Calen Addison |
D |
24 | $907,500 | RFA | - | - | - | - | - | - | - | - |
| Erik Brannstrom |
D |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Jesper Boqvist |
C LW RW |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Alex Nylander |
LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $76,332,500 | $41,650,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Tverberg |
C RW |
22 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - |
| Luke Witkowski |
RW D |
34 | $1,750,000 | UFA | - | - | - | - | - | - | - | - |
| Marat Khusnutdinov |
C |
22 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Nikita Chibrikov |
LW RW |
21 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Isak Rosen |
RW |
21 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Casey DeSmith |
G |
33 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Holloway |
C LW |
23 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Carl Grundstrom |
LW RW |
27 | $1,300,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Sykora |
C LW |
20 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Samu Tuomaala |
RW |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Daniel Torgersson |
LW RW |
22 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| David Farrance |
D |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Grant Mismash |
C LW |
25 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Danny Zhilkin |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Mitchell Gibson |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Dmitry Zlodeyev |
C |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Isaac Ratcliffe |
LW |
25 | $895,125 | RFA | - | - | - | - | - | - | - | - |
| Alexander Holtz |
LW RW |
22 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Scott Reedy |
C |
25 | $852,500 | RFA | - | - | - | - | - | - | - | - |
| Rory Kerins |
C LW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Aleksandr Kisakov |
LW |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Tyler Tullio |
RW |
22 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Dylan McIlrath |
D |
32 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Robert Hagg |
D |
29 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Phillip Di Giuseppe |
LW |
31 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Brandon Bussi |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Cole Guttman |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Ian Mitchell |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Michael DiPietro |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Reilly Walsh |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Madden |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Xavier Ouellet |
D |
31 | $762,500 | UFA | - | - | - | - | - | - | - | - |
| Boris Katchouk |
LW |
26 | $758,333 | RFA | - | - | - | - | - | - | - | - |
| Mack Guzda |
G |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Samuel Walker |
LW RW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Arvid Soderblom |
G |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| David Quenneville |
D |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Dylan Wells |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Greg Meireles |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Jake Livingstone |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Klim Kostin |
LW RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Damiani |
C |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $41,337,625 | $17,475,000 | $10,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $4,133,763 | $1,747,500 | $1,020,000 | $0 | $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 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Don Granato | 56 | $750,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5768 | 0 | 0 | 0% | $140 | $0 |
| Level 2: 4900 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 1900 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 3900 | 0 | 0 | 0% | $35 | $0 |
| Level 5: 900 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|