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 |
|---|---|---|---|---|---|---|---|---|
| Sebastian Aho |
C |
22 | $8,454,000 | $8,454,000 | $8,454,000 | $8,454,000 | $8,454,000 | RFA |
| John Carlson |
D |
28 | $8,000,000 | UFA | - | - | - | - |
| Evander Kane |
LW |
28 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - |
| Travis Hamonic |
D |
28 | $6,750,000 * | $6,750,000 * | UFA | - | - | - |
| Hampus Lindholm |
D |
24 | $5,713,415 | $5,713,415 | RFA | - | - | - |
| Mika Zibanejad |
C |
25 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | - | - |
| Jaden Schwartz |
LW |
26 | $5,350,000 | $5,350,000 | UFA | - | - | - |
| Nick Holden |
D |
31 | $4,700,000 * | $4,700,000 * | UFA | - | - | - |
| David Perron |
LW RW |
30 | $4,500,000 | UFA | - | - | - | - |
| Jacob Markstrom |
G |
28 | $3,700,000 | UFA | - | - | - | - |
| Sam Reinhart |
C RW |
24 | $3,650,000 | RFA | - | - | - | - |
| Pavel Buchnevich |
LW RW |
23 | $3,250,000 | $3,250,000 | RFA | - | - | - |
| Stephen Johns |
D |
26 | $2,350,000 | $2,350,000 | UFA | - | - | - |
| Zach Hyman |
LW RW |
26 | $2,250,000 | $2,250,000 | RFA | - | - | - |
| Robert Bortuzzo |
D |
29 | $1,500,000 | $1,500,000 | UFA | - | - | - |
| Jordan Weal |
C LW RW |
26 | $1,300,000 * | $1,300,000 * | UFA | - | - | - |
| Jack Campbell |
G |
26 | $964,688 | RFA | - | - | - | - |
| Kailer Yamamoto |
LW RW |
20 | $925,000 | $925,000 | RFA | - | - | - |
| Zac Rinaldo |
LW RW |
28 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - |
| Zac Dalpe |
C RW |
30 | $775,000 * | $775,000 * | $775,000 * | UFA | - | - |
| Ilya Mikheyev |
RW |
24 | $775,000 | RFA | - | - | - | - |
| Devin Shore |
C LW |
24 | $743,819 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $78,900,922 | $56,567,415 | $22,479,000 | $16,354,000 | $8,454,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Steven Santini |
D |
24 | $1,416,666 | $1,416,666 | RFA | - | - | - |
| Greg McKegg |
C LW |
27 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - |
| Karl Alzner |
D |
31 | $1,200,000 | $1,200,000 | UFA | - | - | - |
| Nathan Gerbe |
LW |
32 | $999,999 | $999,999 | $999,999 | $999,999 | UFA | - |
| Nathan Gerbe |
LW |
32 | $999,999 | $999,999 | $999,999 | $999,999 | UFA | - |
| Nathan Gerbe |
LW |
32 | $999,999 | $999,999 | $999,999 | $999,999 | UFA | - |
| Aaron Ness |
D |
29 | $950,000 | $950,000 | UFA | - | - | - |
| Jack Glover |
D |
23 | $892,500 | $892,500 | RFA | - | - | - |
| Colin Blackwell |
C |
26 | $875,000 | $875,000 | $875,000 | $875,000 | $875,000 | UFA |
| Taylor Fedun |
D |
31 | $850,000 | UFA | - | - | - | - |
| Chase De Leo |
C |
24 | $825,000 | $825,000 | $825,000 | $825,000 | RFA | - |
| Mitch McLain |
C |
26 | $787,500 | RFA | - | - | - | - |
| Reece Scarlett |
D |
26 | $781,010 | RFA | - | - | - | - |
| Matheson Iacopelli |
LW RW |
25 | $779,625 | RFA | - | - | - | - |
| Nick Campoli |
C |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Christian Jaros |
D |
24 | $755,000 | RFA | - | - | - | - |
| Jacob Bryson |
D |
22 | $725,000 | $725,000 | RFA | - | - | - |
| Joey Dudek |
C |
23 | $715,000 | $715,000 | RFA | - | - | - |
| Mitch Slattery |
RW |
23 | $715,000 | $715,000 | RFA | - | - | - |
| Tanner Fritz |
C RW |
28 | $715,000 | $715,000 | UFA | - | - | - |
| Bokondji Imama |
LW |
23 | $715,000 | RFA | - | - | - | - |
| Brett Lernout |
D |
24 | $715,000 | RFA | - | - | - | - |
| Thomas Di Pauli |
C LW |
25 | $700,000 | $700,000 | RFA | - | - | - |
| Thomas Di Pauli |
C LW |
25 | $700,000 | $700,000 | RFA | - | - | - |
| Yegor Zaitsev |
D |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Chaz Reddekopp |
D |
23 | $700,000 | RFA | - | - | - | - |
| David Hrenak |
G |
21 | $700,000 | RFA | - | - | - | - |
| Dennis Gilbert |
D |
23 | $700,000 | RFA | - | - | - | - |
| Glenn Gawdin |
C |
22 | $700,000 | RFA | - | - | - | - |
| Markus Ruusu |
G |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $25,037,298 | $16,154,163 | $6,724,997 | $4,699,997 | $875,000 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Todd McLellan | 53 | $5,700,000 | $5,700,000 | $5,700,000 | - | - | |
| COACHING TOTALS | $5,700,000 | $5,700,000 | $5,700,000 | $0 | $0 | ||
Attendance
PRO Attendance - 12 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6750 | 76,998 | 6,417 | 95% | $135 | $10,394,730 |
| Level 2: 5750 | 58,264 | 4,855 | 84% | $90 | $5,243,760 |
| Level 3: 3150 | 36,863 | 3,072 | 98% | $60 | $2,211,780 |
| Level 4: 4150 | 43,910 | 3,659 | 88% | $38 | $1,668,580 |
| Level 5: 1200 | 14,400 | 1,200 | 100% | $325 | $4,680,000 |
| Total Attendance: | 230,435 | 19,203 | 91% | - | $27,828,678 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|