Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 |
|---|---|---|---|---|---|---|---|---|
| Sebastian Aho |
C |
21 | $8,454,000 | $8,454,000 | $8,454,000 | $8,454,000 | RFA | - |
| John Carlson |
D |
28 | $8,000,000 | $8,000,000 | UFA | - | - | - |
| Evander Kane |
LW RW |
28 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Travis Hamonic |
D |
28 | $6,750,000 | UFA | - | - | - | - |
| Jacob Markstrom |
G |
28 | $6,000,000 | UFA | - | - | - | - |
| Mika Zibanejad |
C |
25 | $5,350,000 | $5,350,000 | RFA | - | - | - |
| Jaden Schwartz |
LW |
26 | $5,350,000 | RFA | - | - | - | - |
| Sam Reinhart |
C RW |
24 | $5,200,000 | RFA | - | - | - | - |
| Nick Holden |
D |
31 | $4,700,000 | UFA | - | - | - | - |
| Jake Debrusk |
LW RW |
22 | $3,675,000 | RFA | - | - | - | - |
| Pavel Buchnevich |
LW RW |
23 | $3,250,000 | RFA | - | - | - | - |
| Stephen Johns |
D |
26 | $2,350,000 | RFA | - | - | - | - |
| Zach Hyman |
LW RW |
26 | $2,250,000 | RFA | - | - | - | - |
| Mark Borowiecki |
D |
29 | $1,999,999 * | $1,999,999 * | $1,999,999 * | UFA | - | - |
| Robert Bortuzzo |
D |
29 | $1,500,000 | UFA | - | - | - | - |
| Michael Stone |
D |
28 | $1,000,000 * | $1,000,000 * | $1,000,000 * | UFA | - | - |
| Scott Wedgewood |
G |
26 | $1,000,000 * | RFA | - | - | - | - |
| Braydon Coburn |
D |
33 | $950,000 * | $950,000 * | UFA | - | - | - |
| Braydon Coburn |
D |
33 | $950,000 * | $950,000 * | UFA | - | - | - |
| Braydon Coburn |
D |
33 | $950,000 * | $950,000 * | UFA | - | - | - |
| Brady Tkachuk |
LW |
19 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Christopher Gibson |
G |
26 | $925,000 * | $925,000 * | $925,000 * | UFA | - | - |
| Kailer Yamamoto |
RW |
20 | $925,000 | RFA | - | - | - | - |
| Devin Shore |
C LW |
24 | $850,000 | $850,000 | RFA | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $79,403,998 | $37,353,999 | $20,303,999 | $8,454,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 |
|---|---|---|---|---|---|---|---|---|
| Ilya Mikheyev |
LW RW |
27 | $1,645,000 | RFA | - | - | - | - |
| Steven Santini |
D |
26 | $1,416,666 | RFA | - | - | - | - |
| Greg McKegg |
C LW RW |
28 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Karl Alzner |
D |
32 | $1,200,000 | UFA | - | - | - | - |
| Nathan Gerbe |
LW RW |
33 | $999,999 | $999,999 | $999,999 | UFA | - | - |
| Nathan Gerbe |
LW RW |
33 | $999,999 | $999,999 | $999,999 | UFA | - | - |
| Nathan Gerbe |
LW RW |
33 | $999,999 | $999,999 | $999,999 | UFA | - | - |
| Sam Carrick |
C |
29 | $950,000 | $950,000 | $950,000 | $950,000 | UFA | - |
| Aaron Ness |
D |
30 | $950,000 | UFA | - | - | - | - |
| Dennis Gilbert |
D |
24 | $950,000 | RFA | - | - | - | - |
| Vitali Kravtsov |
RW |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Zac Rinaldo |
LW |
30 | $900,000 | $900,000 | $900,000 | UFA | - | - |
| Jack Glover |
D |
24 | $892,500 | RFA | - | - | - | - |
| Colin Blackwell |
C LW RW |
27 | $875,000 | $875,000 | $875,000 | $875,000 | UFA | - |
| Albin Eriksson |
LW RW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| David Hrenak |
G |
23 | $855,000 | $855,000 | RFA | - | - | - |
| Chase De Leo |
C LW |
25 | $825,000 | $825,000 | $825,000 | RFA | - | - |
| Christian Jaros |
D |
25 | $800,000 | RFA | - | - | - | - |
| Logan Hutsko |
C RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Nick Campoli |
C |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Zac Dalpe |
C RW |
32 | $775,000 | $775,000 | UFA | - | - | - |
| Brady Keeper |
D |
25 | $762,500 | $762,500 | RFA | - | - | - |
| Markus Ruusu |
G |
23 | $735,000 | $735,000 | RFA | - | - | - |
| Jack St. Ivany |
D |
21 | $725,000 | $725,000 | $725,000 | RFA | - | - |
| Jacob Bryson |
D |
23 | $725,000 | RFA | - | - | - | - |
| Joey Dudek |
C |
24 | $715,000 | RFA | - | - | - | - |
| Mitch Slattery |
RW |
24 | $715,000 | RFA | - | - | - | - |
| Tanner Fritz |
C |
29 | $715,000 | RFA | - | - | - | - |
| Lauri Pajuniemi |
RW |
21 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Patrick Khodorenko |
C |
22 | $700,000 | $700,000 | RFA | - | - | - |
| Thomas Di Pauli |
C LW |
26 | $700,000 | RFA | - | - | - | - |
| Thomas Di Pauli |
C LW |
26 | $700,000 | RFA | - | - | - | - |
| Yegor Zaitsev |
D |
23 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $29,226,663 | $16,402,497 | $9,774,997 | $1,825,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-26 |
|---|---|---|---|---|---|---|---|
| Todd McLellan | 53 | $5,700,000 | $5,700,000 | - | - | - | |
| COACHING TOTALS | $5,700,000 | $5,700,000 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6750 | 6,565 | 6,565 | 97% | $135 | $886,275 |
| Level 2: 5750 | 4,706 | 4,706 | 82% | $90 | $423,540 |
| Level 3: 3150 | 2,865 | 2,865 | 91% | $60 | $171,900 |
| Level 4: 4150 | 3,639 | 3,639 | 88% | $38 | $138,282 |
| Level 5: 1200 | 1,200 | 1,200 | 100% | $325 | $390,000 |
| Total Attendance: | 18,975 | 18,975 | 90% | - | $2,994,896 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|