Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Point |
C RW |
28 | 85 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - |
| Nikita Kucherov |
LW RW |
31 | 89 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - |
| Victor Hedman |
D |
33 | 86 | $7,875,000 | UFA | - | - | - | - | - | - | - |
| Anthony Cirelli |
C |
27 | 78 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - |
| Steven Stamkos |
C LW RW |
34 | 83 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Elias Lindholm |
C RW |
30 | 79 | $5,810,000 | $5,810,000 | $5,810,000 | $5,810,000 | $5,810,000 | $5,810,000 | $5,810,000 | $5,810,000 | UFA |
| Michael Anderson |
D |
25 | 79 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | $4,125,000 | UFA | - |
| Artem Zub |
D |
29 | 80 | $3,910,000 | $3,910,000 | $3,910,000 | UFA | - | - | - | - | - |
| Evan Bouchard |
D |
25 | 84 | $3,900,000 | RFA | - | - | - | - | - | - | - |
| Filip Gustavsson |
G |
26 | 76 | $3,750,000 | $3,750,000 | UFA | - | - | - | - | - | - |
| Scott Mayfield |
D |
32 | 74 | $3,490,000 | $3,490,000 | $3,490,000 | $3,490,000 | UFA | - | - | - | - |
| Timothy Liljegren |
D |
25 | 75 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Scott Laughton |
C LW |
30 | 74 | $2,850,000 | $2,850,000 | UFA | - | - | - | - | - | - |
| Alexis Lafreniere |
LW RW |
23 | 77 | $2,325,000 | RFA | - | - | - | - | - | - | - |
| Calle Jarnkrok |
C LW RW |
33 | 72 | $2,310,000 | $2,310,000 | UFA | - | - | - | - | - | - |
| Connor Ingram |
G |
27 | 79 | $1,950,000 | $1,950,000 | UFA | - | - | - | - | - | - |
| Morgan Barron |
C LW RW |
26 | 68 | $1,350,000 | RFA | - | - | - | - | - | - | - |
| Nick Perbix |
D |
26 | 76 | $1,125,000 | UFA | - | - | - | - | - | - | - |
| Luke Glendening |
C RW |
35 | 69 | $800,000 | UFA | - | - | - | - | - | - | - |
| Tyson Jost |
C LW |
26 | 65 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| PRO TOTALS | $80,600,000 | $63,225,000 | $51,585,000 | $35,175,000 | $31,685,000 | $25,685,000 | $16,185,000 | $5,810,000 | $0 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sean Couturier |
C |
32 | 74 | $7,360,000 | $7,360,000 | $7,360,000 | $7,360,000 | $7,360,000 | $7,360,000 | UFA | - | - |
| Spencer Knight |
G |
23 | 68 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - |
| Cole Sillinger |
C LW |
21 | 74 | $2,250,000 | $2,250,000 | $2,250,000 | RFA | - | - | - | - | - |
| Marco Kasper |
C |
20 | 61 | $1,918,333 | $1,918,333 | RFA | - | - | - | - | - | - |
| Filip Zadina |
LW RW |
25 | 68 | $1,825,000 | RFA | - | - | - | - | - | - | - |
| Matt Coronato |
LW RW |
22 | 64 | $1,491,667 | RFA | - | - | - | - | - | - | - |
| Samuel Ersson |
G |
25 | 78 | $1,450,000 | $1,450,000 | $1,450,000 | RFA | - | - | - | - | - |
| Marat Khusnutdinov |
C LW |
22 | 65 | $1,350,000 | RFA | - | - | - | - | - | - | - |
| Shakir Mukhamadullin |
D |
22 | 67 | $1,294,167 | RFA | - | - | - | - | - | - | - |
| Ryan Merkley |
D |
24 | 51 | $1,163,333 | $1,163,333 | RFA | - | - | - | - | - | - |
| Nathan Gaucher |
C RW |
21 | 60 | $1,129,167 | $1,129,167 | $1,129,167 | RFA | - | - | - | - | - |
| Fedor Svechkov |
C LW |
21 | 62 | $1,066,667 | $1,066,667 | RFA | - | - | - | - | - | - |
| Tarmo Reunanen |
D |
26 | 51 | $1,019,813 | $1,019,813 | RFA | - | - | - | - | - | - |
| Bode Wilde |
D |
24 | 51 | $988,575 | $988,575 | RFA | - | - | - | - | - | - |
| Aidan McDonough |
LW |
25 | 59 | $971,250 | $971,250 | RFA | - | - | - | - | - | - |
| Vitali Kravtsov |
LW RW |
24 | 51 | $964,688 | $964,688 | RFA | - | - | - | - | - | - |
| Dylan Duke |
C LW |
21 | 53 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - |
| Jack Peart |
D |
21 | 54 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - |
| Aleksandr Kisakov |
C LW |
22 | 58 | $925,000 | RFA | - | - | - | - | - | - | - |
| Bradly Nadeau |
C LW RW |
19 | 63 | $918,333 | $918,333 | $918,333 | RFA | - | - | - | - | - |
| Adam Sykora |
C LW |
20 | 60 | $918,333 | $918,333 | RFA | - | - | - | - | - | - |
| Jack Finley |
C RW |
22 | 60 | $896,667 | $896,667 | RFA | - | - | - | - | - | - |
| Jakub Brabenec |
C LW |
21 | 57 | $828,333 | $828,333 | RFA | - | - | - | - | - | - |
| Lucas Johansen |
D |
27 | 63 | $813,750 | $813,750 | UFA | - | - | - | - | - | - |
| Riley Damiani |
C |
24 | 60 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Roland McKeown |
D |
28 | 63 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Rourke Chartier |
C |
28 | 64 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Mitchell Stephens |
C RW |
27 | 63 | $780,000 | $780,000 | $780,000 | UFA | - | - | - | - | - |
| Connor Mackey |
D |
28 | 60 | $780,000 | $780,000 | UFA | - | - | - | - | - | - |
| Akil Thomas |
C LW RW |
24 | 63 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| Garrett Pilon |
C |
26 | 63 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - |
| Dmitri Zlodeev |
C |
22 | 55 | $775,000 | RFA | - | - | - | - | - | - | - |
| Ian Mitchell |
D |
25 | 64 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Jiri Patera |
G |
25 | 61 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Kevin Mandolese |
G |
24 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Kole Lind |
LW RW |
26 | 64 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Matthew Peca |
C LW RW |
31 | 63 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Reilly Walsh |
D |
25 | 61 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Tim Gettinger |
LW |
26 | 59 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $49,636,826 | $41,975,992 | $17,287,500 | $7,360,000 | $7,360,000 | $7,360,000 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 56 | $3,110,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,110,000 | $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: 6000 | 0 | 0 | 0% | $120 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $40 | $0 |
| Level 4: 5758 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 2: 3500 | 0 | 0 | 0% | $15 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|