Finances Pro Team Payroll Finances - Pro Team Payroll B = Bonus * = No Trade Clause Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33 Bonus - - - - - - - - - - PRO TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $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 2029-30 2030-31 2031-32 2033/33 T.J. Brodie D 0 $5,000,000 RFA - - - - - - - - Miles Wood LW 0 $3,200,000 RFA - - - - - - - - Sean Walker D 0 $2,650,000 $2,650,000 $2,650,000 $2,650,000 RFA - - - - - Akito Hirose D 0 $2,026,667 RFA - - - - - - - - Jake Livingstone D 0 $2,001,667 RFA - - - - - - - - Ondrej Kase RW 0 $1,500,000 RFA - - - - - - - - Brad Lambert C RW 0 $950,000 $950,000 $950,000 RFA - - - - - - Hunter McKown C 0 $950,000 $950,000 $950,000 RFA - - - - - - Jiri Kulich CLW 0 $950,000 $950,000 $950,000 RFA - - - - - - Joakim Kemell RW 0 $950,000 $950,000 $950,000 RFA - - - - - - Simon Nemec D 0 $950,000 $950,000 $950,000 RFA - - - - - - Brendan Brisson CLWRW 0 $925,000 $925,000 $925,000 RFA - - - - - - Carter Savoie LW 0 $925,000 $925,000 $925,000 RFA - - - - - - Chaz Lucius C 0 $925,000 $925,000 $925,000 RFA - - - - - - Georgii Merkulov LW 0 $925,000 $925,000 $925,000 RFA - - - - - - Isak Rosen RW 0 $925,000 $925,000 $925,000 RFA - - - - - - Jesper Wallstedt G 0 $925,000 $925,000 $925,000 RFA - - - - - - Simon Edvinsson D 0 $925,000 $925,000 $925,000 RFA - - - - - - Vladislav Firstov LW 0 $925,000 $925,000 $925,000 RFA - - - - - - Xavier Bourgault RW 0 $925,000 $925,000 $925,000 RFA - - - - - - Yaroslav Askarov G 0 $925,000 $925,000 $925,000 RFA - - - - - - Aidan McDonough LW 0 $925,000 $925,000 RFA - - - - - - - Bobby Trivigno LW 0 $925,000 $925,000 RFA - - - - - - - Corey Andonovski RW 0 $925,000 $925,000 RFA - - - - - - - Filip Roos D 0 $925,000 $925,000 RFA - - - - - - - Ivan Morozov C 0 $925,000 $925,000 RFA - - - - - - - Matej Blumel LW 0 $925,000 $925,000 RFA - - - - - - - Nikita Nesterenko C 0 $925,000 $925,000 RFA - - - - - - - Spencer Stastney D 0 $925,000 $925,000 RFA - - - - - - - Marcus Bjork D 0 $925,000 RFA - - - - - - - - Wyatt Aamodt D 0 $925,000 RFA - - - - - - - - Cole McWard D 0 $922,500 $922,500 RFA - - - - - - - Tyler Kleven D 0 $916,667 $916,667 $916,667 RFA - - - - - - Wyatt Kaiser D 0 $916,667 $916,667 $916,667 RFA - - - - - - Ben Meyers CLW 0 $912,500 $912,500 RFA - - - - - - - Henry Thrun D 0 $912,500 $912,500 RFA - - - - - - - Mathias Emilio Pettersen C 0 $903,333 $903,333 $903,333 RFA - - - - - - Josh Archibald LWRW 0 $900,000 RFA - - - - - - - - Emil Heineman LW 0 $897,500 $897,500 $897,500 RFA - - - - - - Ilya Usau C 0 $897,500 $897,500 $897,500 RFA - - - - - - Mack Guzda G 0 $897,500 $897,500 $897,500 RFA - - - - - - Mikael Pyyhtia C 0 $897,500 $897,500 $897,500 RFA - - - - - - Sean Farrell CLW 0 $897,500 $897,500 $897,500 RFA - - - - - - Fabian Lysell RW 0 $894,167 $894,167 $894,167 RFA - - - - - - Mavrik Bourque C 0 $894,167 $894,167 $894,167 RFA - - - - - - Oskar Olausson RW 0 $894,167 $894,167 $894,167 RFA - - - - - - Sebastian Cossa G 0 $894,167 $894,167 $894,167 RFA - - - - - - Shakir Mukhamadullin D 0 $894,167 $894,167 $894,167 RFA - - - - - - Adam Ginning D 0 $883,750 $883,750 RFA - - - - - - - Blake McLaughlin LW 0 $883,750 $883,750 RFA - - - - - - - Jaxson Stauber G 0 $883,750 $883,750 RFA - - - - - - - Linus Karlsson RW 0 $883,750 $883,750 RFA - - - - - - - Ville Petman CLW 0 $883,750 $883,750 RFA - - - - - - - Calle Clang G 0 $878,333 $878,333 $878,333 RFA - - - - - - Karl Henriksson C 0 $870,000 $870,000 $870,000 RFA - - - - - - Daniel Torgersson LWRW 0 $867,500 $867,500 $867,500 RFA - - - - - - Lucas Edmonds LWRW 0 $861,667 $861,667 $861,667 RFA - - - - - - Michael Milne LW 0 $861,667 $861,667 $861,667 RFA - - - - - - Cross Hanas LW 0 $859,167 $859,167 $859,167 RFA - - - - - - Henri Nikkanen C 0 $859,167 $859,167 $859,167 RFA - - - - - - Henrik Rybinski RW 0 $859,167 $859,167 $859,167 RFA - - - - - - Jordan Frasca C 0 $859,167 $859,167 $859,167 RFA - - - - - - Kim Nousiainen D 0 $859,167 $859,167 $859,167 RFA - - - - - - Lukas Svejkovsky C 0 $859,167 $859,167 $859,167 RFA - - - - - - Ryder Korczak C 0 $859,167 $859,167 $859,167 RFA - - - - - - Taylor Gauthier G 0 $859,167 $859,167 $859,167 RFA - - - - - - Ty Glover C 0 $859,167 $859,167 $859,167 RFA - - - - - - Tye Kartye LW 0 $859,167 $859,167 $859,167 RFA - - - - - - William Dufour RW 0 $859,167 $859,167 $859,167 RFA - - - - - - Zach Uens D 0 $859,167 $859,167 $859,167 RFA - - - - - - Jack St. Ivany D 0 $857,500 $857,500 RFA - - - - - - - Topi Niemelä D 0 $856,667 $856,667 $856,667 RFA - - - - - - William Trudeau D 0 $856,667 $856,667 $856,667 RFA - - - - - - Ryan O'Rourke D 0 $855,833 $855,833 $855,833 RFA - - - - - - Calle Sjalin D 0 $855,000 $855,000 RFA - - - - - - - Clay Stevenson G 0 $855,000 $855,000 RFA - - - - - - - Jachym Kondelik C 0 $855,000 $855,000 RFA - - - - - - - Olof Lindbom G 0 $855,000 $855,000 RFA - - - - - - - Oskari Salminen G 0 $855,000 $855,000 RFA - - - - - - - Pavol Regenda LWRW 0 $855,000 $855,000 RFA - - - - - - - Peetro Seppala D 0 $855,000 $855,000 RFA - - - - - - - Ruslan Iskhakov C 0 $855,000 $855,000 RFA - - - - - - - Sam Hentges C 0 $855,000 $855,000 RFA - - - - - - - Sammy Walker LWRW 0 $855,000 $855,000 RFA - - - - - - - Santtu Kinnunen D 0 $855,000 $855,000 RFA - - - - - - - Simon Johansson D 0 $855,000 $855,000 RFA - - - - - - - John Ludvig D 0 $853,333 $853,333 $853,333 RFA - - - - - - Josh Maniscalco D 0 $853,333 $853,333 $853,333 RFA - - - - - - Brandon Coe RW 0 $850,833 $850,833 $850,833 RFA - - - - - - Louis Crevier D 0 $850,833 $850,833 $850,833 RFA - - - - - - Tyrel Bauer D 0 $850,000 $850,000 $850,000 RFA - - - - - - Tyson Kozak C 0 $850,000 $850,000 $850,000 RFA - - - - - - Filip Cederqvist LWRW 0 $850,000 $850,000 RFA - - - - - - - Nick Abruzzese CLW 0 $850,000 $850,000 RFA - - - - - - - Nikolai Knyzhov D 0 $850,000 RFA - - - - - - - - Daniil Chayka D 0 $847,500 $847,500 $847,500 RFA - - - - - - Justin Sourdif C 0 $847,500 $847,500 $847,500 RFA - - - - - - Samuel Knazko D 0 $847,500 $847,500 $847,500 RFA - - - - - - Antonio Stranges CLW 0 $846,667 $846,667 $846,667 RFA - - - - - - Mikko Kokkonen D 0 $846,667 $846,667 $846,667 RFA - - - - - - Rory Kerins C 0 $846,667 $846,667 $846,667 RFA - - - - - - Vadim Zherenko G 0 $846,667 $846,667 $846,667 RFA - - - - - - Vincent Iorio D 0 $845,000 $845,000 $845,000 RFA - - - - - - Raivis Ansons LW 0 $844,167 $844,167 $844,167 RFA - - - - - - Dennis Hildeby G 0 $843,333 $843,333 $843,333 RFA - - - - - - Adam Wilsby D 0 $842,500 $842,500 RFA - - - - - - - Nate Clurman D 0 $842,500 $842,500 RFA - - - - - - - Anton Levtchi LW 0 $842,500 RFA - - - - - - - - Colin Swoyer D 0 $842,500 RFA - - - - - - - - Markus Nurmi LWRW 0 $842,500 RFA - - - - - - - - Noah Philp C 0 $842,500 RFA - - - - - - - - Pontus Andreasson CLW 0 $842,500 RFA - - - - - - - - Strauss Mann G 0 $842,500 RFA - - - - - - - - Jaydon Dureau LW 0 $841,667 $841,667 $841,667 RFA - - - - - - Axel Rindell D 0 $838,750 $838,750 RFA - - - - - - - Max Ellis RW 0 $838,750 $838,750 RFA - - - - - - - Angus Crookshank LW 0 $838,333 $838,333 $838,333 RFA - - - - - - Olle Lycksell RW 0 $837,500 $837,500 RFA - - - - - - - Anttoni Honka D 0 $836,667 $836,667 $836,667 RFA - - - - - - Ilya Nikolaev C 0 $836,667 $836,667 $836,667 RFA - - - - - - Remi Poirier G 0 $836,667 $836,667 $836,667 RFA - - - - - - Ozzy Wiesblatt RW 0 $835,833 $835,833 $835,833 RFA - - - - - - Adam Klapka C RW 0 $832,500 $832,500 RFA - - - - - - - Lucas Condotta LW 0 $830,000 RFA - - - - - - - - Daemon Hunt D 0 $828,333 $828,333 $828,333 RFA - - - - - - Danil Gushchin LW 0 $828,333 $828,333 $828,333 RFA - - - - - - Dylan Garand G 0 $828,333 $828,333 $828,333 RFA - - - - - - Eemil Viro D 0 $828,333 $828,333 $828,333 RFA - - - - - - Jack Thompson D 0 $828,333 $828,333 $828,333 RFA - - - - - - Jan Mysak CLW 0 $828,333 $828,333 $828,333 RFA - - - - - - Ville Koivunen RW 0 $828,333 $828,333 $828,333 RFA - - - - - - Pontus Holmberg C 0 $827,500 $827,500 RFA - - - - - - - Alexander Pashin CLWRW 0 $826,667 $826,667 $826,667 RFA - - - - - - Elliot Desnoyers CLW 0 $825,000 $825,000 $825,000 RFA - - - - - - Ole Julian Bjorgvik-Holm D 0 $825,000 $825,000 $825,000 RFA - - - - - - Nick Blankenburg D 0 $825,000 $825,000 RFA - - - - - - - Kai Wissmann D 0 $825,000 RFA - - - - - - - - Jeremie Poirier D 0 $823,333 $823,333 $823,333 RFA - - - - - - Tuukka Tieksola RW 0 $823,333 $823,333 $823,333 RFA - - - - - - Ty Tullio RW 0 $823,333 $823,333 $823,333 RFA - - - - - - Albert Johansson D 0 $820,000 $820,000 $820,000 RFA - - - - - - Leevi Merilainen G 0 $820,000 $820,000 $820,000 RFA - - - - - - Martin Chromiak RW 0 $820,000 $820,000 $820,000 RFA - - - - - - Matt Rempe C 0 $820,000 $820,000 $820,000 RFA - - - - - - William Villeneuve D 0 $817,778 $817,778 $817,778 RFA - - - - - - Milos Kelemen RW 0 $817,500 $817,500 RFA - - - - - - - Arshdeep Bains LW 0 $816,667 $816,667 $816,667 RFA - - - - - - Liam Kirk C 0 $813,333 $813,333 $813,333 RFA - - - - - - Gage Alexander G 0 $810,000 $810,000 $810,000 RFA - - - - - - Ronan Seeley D 0 $810,000 $810,000 $810,000 RFA - - - - - - Zack Hayes D 0 $805,000 $805,000 RFA - - - - - - - Wyatt Bongiovanni C 0 $802,500 $802,500 RFA - - - - - - - Lukas Sedlak CLWRW 0 $800,000 RFA - - - - - - - - Jack Finley C 0 $797,500 $797,500 $797,500 RFA - - - - - - Tristen Robins C 0 $797,500 $797,500 $797,500 RFA - - - - - - Zayde Wisdom C 0 $797,500 $797,500 $797,500 RFA - - - - - - Vasili Ponomarev C 0 $795,000 $795,000 $795,000 RFA - - - - - - Lukas Cormier D 0 $793,333 $793,333 $793,333 RFA - - - - - - Blake Murray C 0 $791,667 $791,667 $791,667 RFA - - - - - - Navrin Mutter LW 0 $776,667 $776,667 $776,667 RFA - - - - - - C.J. Suess LW 0 $775,000 RFA - - - - - - - - Brady Keeper D 0 $762,500 $762,500 RFA - - - - - - - Chase De Leo CLWRW 0 $762,500 $762,500 RFA - - - - - - - David Gust RW 0 $762,500 $762,500 RFA - - - - - - - Jean-Sébastien Dea C 0 $762,500 $762,500 RFA - - - - - - - Mike Sgarbossa C 0 $750,000 $750,000 RFA - - - - - - - Alex Petrovic D 0 $750,000 RFA - - - - - - - - Carl Dahlström D 0 $750,000 RFA - - - - - - - - Denis Malgin LWRW 0 $750,000 RFA - - - - - - - - Fredrik Olofsson LW 0 $750,000 RFA - - - - - - - - Gustav Rydahl C 0 $750,000 RFA - - - - - - - - Jayce Hawryluk LWRW 0 $750,000 RFA - - - - - - - - Jean-Francois Berube G 0 $750,000 RFA - - - - - - - - Joël Teasdale LWRW 0 $750,000 RFA - - - - - - - - Joona Luoto LWRW 0 $750,000 RFA - - - - - - - - Jussi Olkinuora G 0 $750,000 RFA - - - - - - - - Lawrence Pilut D 0 $750,000 RFA - - - - - - - - Malte Stromwall RW 0 $750,000 RFA - - - - - - - - Max Lajoie D 0 $750,000 RFA - - - - - - - - Max Veronneau RW 0 $750,000 RFA - - - - - - - - Michael Stone D 0 $750,000 RFA - - - - - - - - Nicholas Caamano LWRW 0 $750,000 RFA - - - - - - - - Nikita Soshnikov RW 0 $750,000 RFA - - - - - - - - Oscar Dansk G 0 $750,000 RFA - - - - - - - - Otto Leskinen D 0 $750,000 RFA - - - - - - - - Phil Di Giuseppe LW 0 $750,000 RFA - - - - - - - - Saku Maenalanen LWRW 0 $750,000 RFA - - - - - - - - Spencer Foo C RW 0 $750,000 RFA - - - - - - - - Steven Kampfer D 0 $750,000 RFA - - - - - - - - Wyatt Kalynuk D 0 $750,000 RFA - - - - - - - - FARM TOTALS $171,708,200 $128,094,866 $87,801,116 $2,650,000 $0 $0 $0 $0 $0 $0 Coaching Payroll Finances - Coaching Payroll Players Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33 COACHING TOTALS $0 $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: 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 Home Games Left 0 Average Attendance - % 0%) Average Income per Game $0 Year to Date Revenue $ 0 Estimated Revenue $0 End Year Estimated Revenue $0 Expense Days Remaining 1 Pro Expenses Per Days $0 Pro Year To Date Expenses $0 Farm Expenses Per Days $0 Farm Year To Date Expenses $0 Pro Payroll $0 Estimated Season Expenses $0 Bank Account Current Funds $0 Projected Revenue + $0 Projected Expenses - $0 Projected Bank Account $0 Salary Cap Salary Cap $84,000,000 Total Payroll $0 Remaining Cap Space $84,000,000
