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 |
|---|---|---|---|---|---|---|---|---|
| Henrik Lundqvist |
G |
37 | $12,000,002 | UFA | - | - | - | - |
| Erik Karlsson |
D |
28 | $11,500,000 | UFA | - | - | - | - |
| James Neal |
RW |
32 | $6,600,000 | UFA | - | - | - | - |
| Derek Stepan |
C |
28 | $6,500,000 | UFA | - | - | - | - |
| Brayden McNabb |
D |
27 | $4,025,000 | $4,025,000 | $4,025,000 | UFA | - | - |
| Brendan Gallagher |
RW |
27 | $3,750,000 | RFA | - | - | - | - |
| Michal Kempny |
D |
28 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - | - |
| Markus Nutivaara |
D |
25 | $2,700,000 | $2,700,000 | $2,700,000 | RFA | - | - |
| Antoine Roussel |
LW |
29 | $2,650,000 | UFA | - | - | - | - |
| Patrick Maroon |
LW |
30 | $2,650,000 | UFA | - | - | - | - |
| Mike Condon |
G |
28 | $2,400,000 | UFA | - | - | - | - |
| Greg Pateryn |
D |
28 | $2,000,000 | UFA | - | - | - | - |
| Johan Larsson |
C |
26 | $1,760,000 | RFA | - | - | - | - |
| Brett Ritchie |
RW |
26 | $1,750,000 | RFA | - | - | - | - |
| Kevan Miller |
D |
31 | $1,500,000 | UFA | - | - | - | - |
| Cody McLeod |
LW |
34 | $1,000,000 | UFA | - | - | - | - |
| Jordan Nolan |
C LW RW |
29 | $1,000,000 | UFA | - | - | - | - |
| Phillip Di Giuseppe |
LW RW |
25 | $1,000,000 | RFA | - | - | - | - |
| Michael McLeod |
C |
21 | $925,000 | $925,000 | RFA | - | - | - |
| Zach Trotman |
D |
28 | $900,000 | UFA | - | - | - | - |
| Jacob Larsson |
D |
21 | $850,000 | RFA | - | - | - | - |
| J.T. Brown |
RW |
29 | $700,000 | UFA | - | - | - | - |
| Luke Gazdic |
LW |
29 | $700,000 | UFA | - | - | - | - |
| Matt Hunwick |
D |
33 | $700,000 | UFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $72,860,002 | $10,950,000 | $10,025,000 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|
| Gavin Bayreuther |
D |
25 | $1,000,000 | RFA | - | - | - | - |
| Joey Daccord |
G |
23 | $1,000,000 | RFA | - | - | - | - |
| Klim Kostin |
LW RW |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Pius Suter |
C LW |
23 | $925,000 | RFA | - | - | - | - |
| Shane Eiserman |
C LW |
24 | $900,000 | $900,000 | RFA | - | - | - |
| Vaclav Karabacek |
LW RW |
23 | $900,000 | $900,000 | RFA | - | - | - |
| Shane Bowers |
C |
20 | $850,000 | $850,000 | $850,000 | RFA | - | - |
| Pascal Laberge |
C |
21 | $850,000 | $850,000 | RFA | - | - | - |
| Hayden Hawkey |
G |
25 | $800,000 | $800,000 | RFA | - | - | - |
| Mitchell Stephens |
C |
22 | $775,000 | RFA | - | - | - | - |
| Blake Thompson |
D |
28 | $715,000 | UFA | - | - | - | - |
| Greg Betzold |
C LW |
24 | $715,000 | RFA | - | - | - | - |
| Matthew Kellenberger |
D |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Thomas Miller |
D |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Gabriel Sylvestre |
D |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Adam Parsells |
D |
22 | $700,000 | RFA | - | - | - | - |
| Andrew Nielsen |
D |
23 | $700,000 | RFA | - | - | - | - |
| Brayden Burke |
LW RW |
23 | $700,000 | RFA | - | - | - | - |
| Cole Bardreau |
C |
26 | $700,000 | RFA | - | - | - | - |
| Cole Schneider |
LW RW |
29 | $700,000 | UFA | - | - | - | - |
| Dan DeSalvo |
C RW |
27 | $700,000 | RFA | - | - | - | - |
| Joseph Cecconi |
D |
22 | $700,000 | RFA | - | - | - | - |
| Karch Bachman |
C |
22 | $700,000 | RFA | - | - | - | - |
| Michael Downing |
D |
24 | $700,000 | RFA | - | - | - | - |
| Nick Schneider |
G |
22 | $700,000 | RFA | - | - | - | - |
| Pavel Jenys |
LW |
23 | $700,000 | RFA | - | - | - | - |
| Ryan Larkin |
G |
22 | $700,000 | RFA | - | - | - | - |
| Taggart Corriveau |
RW |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $21,555,000 | $7,325,000 | $3,175,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Rod Brind'Amour | 49 | $1,900,000 | - | - | - | - | |
| COACHING TOTALS | $1,900,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 8000 | 20,761 | 5,190 | 65% | $150 | $3,114,150 |
| Level 2: 5300 | 19,315 | 4,829 | 91% | $80 | $1,545,200 |
| Level 3: 3375 | 12,999 | 3,250 | 96% | $50 | $649,950 |
| Level 4: 3825 | 15,294 | 3,824 | 100% | $40 | $611,760 |
| Level 5: 2000 | 7,879 | 1,970 | 98% | $190 | $1,497,010 |
| Total Attendance: | 76,248 | 19,062 | 85% | - | $8,530,781 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|