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 |
|---|---|---|---|---|---|---|---|---|
| Erik Karlsson |
D |
28 | $11,500,000 | UFA | - | - | - | - |
| Sergei Bobrovsky |
G |
30 | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | $10,000,000 * | UFA |
| Paul Stastny |
C LW |
33 | $7,100,000 * | $7,100,000 * | $7,100,000 * | $7,100,000 * | UFA | - |
| Brendan Gallagher |
RW |
27 | $6,500,000 | $6,500,000 | UFA | - | - | - |
| Ryan Kesler |
C |
34 | $5,900,000 * | UFA | - | - | - | - |
| Ryan Kesler |
C |
34 | $5,900,000 * | UFA | - | - | - | - |
| Ryan Kesler |
C |
34 | $5,900,000 * | UFA | - | - | - | - |
| Brandon Dubinsky |
C LW |
32 | $5,000,000 * | UFA | - | - | - | - |
| Loui Eriksson |
LW RW |
34 | $5,000,000 * | UFA | - | - | - | - |
| Brayden McNabb |
D |
27 | $4,025,000 | $4,025,000 | UFA | - | - | - |
| Michal Kempny |
D |
28 | $3,300,000 | $3,300,000 | UFA | - | - | - |
| Pius Suter |
C RW |
22 | $3,250,000 | $3,250,000 | RFA | - | - | - |
| Markus Nutivaara |
D |
25 | $2,700,000 | $2,700,000 | RFA | - | - | - |
| Luca Sbisa |
D |
28 | $2,000,000 * | $2,000,000 * | $2,000,000 * | UFA | - | - |
| Braden Holtby |
G |
29 | $1,800,000 * | $1,800,000 * | $1,800,000 * | $1,800,000 * | UFA | - |
| Brad Richardson |
C |
34 | $1,100,000 * | $1,100,000 * | UFA | - | - | - |
| Gavin Bayreuther |
D |
24 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - |
| Phillip Di Giuseppe |
LW RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Quinton Byfield |
C |
16 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Michael McLeod |
C RW |
21 | $925,000 | RFA | - | - | - | - |
| Byron Froese |
C RW |
27 | $875,000 * | RFA | - | - | - | - |
| Chris Mueller |
C RW |
33 | $850,000 * | $850,000 * | UFA | - | - | - |
| Justin Barron |
D |
17 | $825,000 | $825,000 | $825,000 | RFA | - | - |
| Mitchell Stephens |
C |
22 | $813,750 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $76,388,750 | $46,375,000 | $23,650,000 | $18,900,000 | $10,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|
| Cory Schneider |
G |
34 | $1,700,000 | $1,700,000 | $1,700,000 | UFA | - | - |
| Joey Daccord |
G |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Jimmy Oligny |
D |
27 | $950,000 | $950,000 | RFA | - | - | - |
| Spencer Knight |
G |
19 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Victor Soderstrom |
D |
19 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Klim Kostin |
C LW RW |
22 | $925,000 | $925,000 | RFA | - | - | - |
| Shane Eiserman |
C LW |
26 | $900,000 | RFA | - | - | - | - |
| Vaclav Karabacek |
LW RW |
25 | $900,000 | RFA | - | - | - | - |
| Shane Bowers |
C |
21 | $850,000 | $850,000 | RFA | - | - | - |
| Pascal Laberge |
C |
23 | $850,000 | RFA | - | - | - | - |
| Albin Grewe |
LW RW |
19 | $825,000 | $825,000 | $825,000 | RFA | - | - |
| Nolan Foote |
LW |
20 | $825,000 | $825,000 | $825,000 | RFA | - | - |
| Hayden Hawkey |
G |
26 | $800,000 | RFA | - | - | - | - |
| Brayden Burke |
LW RW |
24 | $750,000 | $750,000 | RFA | - | - | - |
| Joseph Cecconi |
D |
23 | $750,000 | $750,000 | RFA | - | - | - |
| Cole Bardreau |
C |
27 | $750,000 | RFA | - | - | - | - |
| Karch Bachman |
C |
24 | $735,000 | $735,000 | $735,000 | RFA | - | - |
| Adam Parsells |
D |
24 | $735,000 | $735,000 | RFA | - | - | - |
| Taggart Corriveau |
RW |
23 | $735,000 | $735,000 | RFA | - | - | - |
| Andrew Nielsen |
D |
24 | $735,000 | RFA | - | - | - | - |
| Matthew Kellenberger |
D |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Thomas Miller |
D |
22 | $700,000 | $700,000 | RFA | - | - | - |
| Gabriel Sylvestre |
D |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $19,665,000 | $14,030,000 | $5,935,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-26 |
|---|---|---|---|---|---|---|---|
| Rod Brind'Amour | 51 | $2,900,000 | - | - | - | - | |
| COACHING TOTALS | $2,900,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 8000 | 9,770 | 4,885 | 61% | $150 | $1,465,500 |
| Level 2: 5300 | 10,554 | 5,277 | 100% | $80 | $844,320 |
| Level 3: 3375 | 6,712 | 3,356 | 99% | $50 | $335,600 |
| Level 4: 3825 | 7,368 | 3,684 | 96% | $40 | $294,720 |
| Level 5: 2000 | 3,983 | 1,992 | 100% | $190 | $756,770 |
| Total Attendance: | 38,387 | 19,194 | 85% | - | $5,508,396 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|