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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tavares |
C |
35 | $9,250,000 * | $9,250,000 * | $9,250,000 * | UFA | - | - | - | - | - | - |
| Mikael Granlund |
C LW RW |
33 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - | - |
| Blake Wheeler |
C RW |
39 | $6,750,000 | UFA | - | - | - | - | - | - | - | - |
| Elias Pettersson |
C LW |
27 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| Timo Meier |
LW RW |
29 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - |
| Zach Werenski |
D |
28 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Logan Couture |
C LW |
36 | $5,750,000 * | $5,750,000 * | $5,750,000 * | UFA | - | - | - | - | - | - |
| Noah Hanifin |
D |
28 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| James Neal |
LW RW |
38 | $5,750,000 * | UFA | - | - | - | - | - | - | - | - |
| Braden Holtby |
G |
36 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Erik Cernak |
D |
28 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
29 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Esa Lindell |
D |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Vladislav Gavrikov |
D |
30 | $2,250,000 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Andrew Cogliano |
C LW |
38 | $2,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Jack Campbell |
G |
33 | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - | - | - |
| Ethan Bear |
D |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Radko Gudas |
D |
35 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Bonino |
C |
37 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| David Kampf |
C RW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Paul |
C LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Trevor Lewis |
C RW |
38 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $0 | $59,500,000 | $39,750,000 | $19,000,000 | $6,250,000 | $6,250,000 | $6,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noel Hoefenmayer |
D |
26 | $845,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Petrovic |
D |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Brogan Rafferty |
D |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Justin Kirkland |
C LW RW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kyle MacLean |
C LW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Niko Mikkola |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Sheldon Rempal |
LW RW |
30 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Xavier Parent |
C LW |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Adam Brooks |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ben Gleason |
D |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| C.J. Smith |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Schneider |
C LW |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Damien Giroux |
C LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Jayson Megna |
C RW |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jonas Johansson |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Matt Martin |
LW |
36 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Murray |
G |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Mitch Reinke |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nathan Beaulieu |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Rhett Gardner |
C LW |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ross Johnston |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Zach Sanford |
LW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Carsen Twarynski |
LW |
28 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| Keaton Thompson |
D |
30 | $550,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $18,220,000 | $5,425,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dean Evason | 60 | $3,500,000 | $3,500,000 | $3,500,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,500,000 | $3,500,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: | 0 | 0 | 0% | $ | $0 |
| Level 2: | 0 | 0 | 0% | $ | $0 |
| Level 3: | 0 | 0 | 0% | $ | $0 |
| Level 4: | 0 | 0 | 0% | $ | $0 |
| Level 5: | 0 | 0 | 0% | $ | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|