Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| John Tavares |
C |
28 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | - | - |
| Matt Duchene |
C |
27 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - |
| David Krejci |
C |
32 | $8,000,000 | UFA | - | - | - | - |
| David Krejci |
C |
32 | $8,000,000 | UFA | - | - | - | - |
| David Krejci |
C |
32 | $8,000,000 | UFA | - | - | - | - |
| Nikolaj Ehlers |
LW |
22 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | RFA | - |
| Teuvo Teravainen |
LW RW |
24 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | UFA |
| Nino Niederreiter |
LW RW |
26 | $5,250,000 | RFA | - | - | - | - |
| Danny DeKeyser |
D |
28 | $5,000,000 | $5,000,000 | UFA | - | - | - |
| Morgan Rielly |
D |
24 | $5,000,000 | RFA | - | - | - | - |
| Darnell Nurse |
D |
24 | $3,200,000 | RFA | - | - | - | - |
| Nikita Zadorov |
D |
23 | $3,200,000 | RFA | - | - | - | - |
| Valtteri Filppula |
C |
34 | $2,800,000 * | UFA | - | - | - | - |
| Luke Glendening |
C RW |
29 | $2,400,000 * | $2,400,000 * | UFA | - | - | - |
| Nathan Beaulieu |
D |
27 | $2,400,000 | RFA | - | - | - | - |
| Jamieson Oleksiak |
D |
26 | $2,137,500 | RFA | - | - | - | - |
| Jordan Binnington |
G |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Chandler Stephenson |
C LW |
24 | $1,250,000 | RFA | - | - | - | - |
| Chad Ruhwedel |
D |
28 | $1,050,000 | $1,050,000 | UFA | - | - | - |
| Milan Lucic |
LW |
30 | $1,000,000 * | UFA | - | - | - | - |
| Ryan Miller |
G |
38 | $1,000,000 * | UFA | - | - | - | - |
| Jason Robertson |
LW |
19 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Travis Konecny |
LW RW |
21 | $925,000 | RFA | - | - | - | - |
| William Carrier |
LW RW |
24 | $892,500 | RFA | - | - | - | - |
| Drew Shore |
C RW |
27 | $700,000 | UFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $73,380,000 | $41,025,000 | $31,325,000 | $11,400,000 | $5,400,000 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Jarred Tinordi |
D |
27 | $1,083,000 | $1,083,000 | RFA | - | - | - |
| Zach Nastasiuk |
C RW |
24 | $1,000,000 | RFA | - | - | - | - |
| Eric Comrie |
G |
24 | $983,981 | $983,981 | RFA | - | - | - |
| Eric Cornel |
C RW |
23 | $937,125 | RFA | - | - | - | - |
| Paul Bittner |
LW |
23 | $925,000 | RFA | - | - | - | - |
| Eemeli Rasanen |
D |
20 | $875,000 | RFA | - | - | - | - |
| Cristoval Nieves |
C |
25 | $854,438 | RFA | - | - | - | - |
| Adam Ruzicka |
C LW RW |
20 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Nikita Popugaev |
LW |
21 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Ryan Fitzgerald |
C LW |
25 | $832,125 | RFA | - | - | - | - |
| Connor Chatham |
RW |
24 | $813,750 | $813,750 | RFA | - | - | - |
| J.C. Lipon |
RW |
26 | $813,750 | RFA | - | - | - | - |
| Jonas Johansson |
G |
24 | $813,750 | RFA | - | - | - | - |
| Richard Clune |
LW |
32 | $800,000 | $800,000 | UFA | - | - | - |
| Zach Miskovic |
D |
34 | $800,000 | UFA | - | - | - | - |
| Alexander Chmelevski |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Jake Leschyshyn |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Kirill Maksimov |
RW |
21 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Zach Gallant |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Michael Sgarbossa |
C |
27 | $770,400 | $770,400 | RFA | - | - | - |
| Nick Moutrey |
C LW |
24 | $750,750 | RFA | - | - | - | - |
| Hubert Labrie |
D |
28 | $750,000 | RFA | - | - | - | - |
| Trevor Carrick |
D |
25 | $738,675 | $738,675 | RFA | - | - | - |
| Griffin Luce |
D |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Kevin Montgomery |
D |
31 | $700,000 | UFA | - | - | - | - |
| Matt Luff |
RW |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $21,441,744 | $10,689,806 | $4,800,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Ken Hitchcock | 68 | $3,500,000 | - | - | - | - | |
| COACHING TOTALS | $3,500,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7250 | 13,787 | 6,894 | 95% | $102 | $1,406,274 |
| Level 2: 6034 | 9,285 | 4,643 | 77% | $90 | $835,650 |
| Level 3: 3300 | 6,600 | 3,300 | 100% | $65 | $429,000 |
| Level 4: 4099 | 7,928 | 3,964 | 97% | $35 | $277,480 |
| Level 5: 1317 | 2,634 | 1,317 | 100% | $255 | $671,670 |
| Total Attendance: | 40,234 | 20,117 | 91% | - | $4,163,085 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|