Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrei Vasilevskiy |
G |
29 | 83 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - |
| Mark Stone |
RW |
32 | 82 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | - | - | - | - |
| Hampus Lindholm |
D |
30 | 83 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - |
| Jonas Brodin |
D |
30 | 80 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Zach Hyman |
LW RW |
31 | 85 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - |
| Ryan Strome |
C RW |
30 | 72 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - |
| Brendan Gallagher |
RW |
32 | 67 | $4,880,000 | $4,880,000 | $4,880,000 | UFA | - | - | - | - | - |
| Elias Lindholm |
C RW |
29 | 82 | $4,850,000 | UFA | - | - | - | - | - | - | - |
| Jonas Siegenthaler |
D |
27 | 79 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | - | - | - |
| Cody Glass |
C |
25 | 72 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - |
| Ryan McLeod |
C |
24 | 69 | $2,100,000 | $2,100,000 | RFA | - | - | - | - | - | - |
| Ryan Donato |
C LW |
28 | 69 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Anders Bjork |
LW RW |
27 | 65 | $1,600,000 * | UFA | - | - | - | - | - | - | - |
| Samuel Montembeault |
G |
27 | 72 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Michael Kesselring |
D |
24 | 66 | $925,000 | RFA | - | - | - | - | - | - | - |
| Nathan Walker |
LW |
30 | 67 | $850,000 | UFA | - | - | - | - | - | - | - |
| Nick Cicek |
D |
23 | 64 | $835,000 | RFA | - | - | - | - | - | - | - |
| MacKenzie Entwistle |
RW |
24 | 65 | $800,000 | RFA | - | - | - | - | - | - | - |
| Brayden Pachal |
D |
24 | 67 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Colton White |
D |
27 | 68 | $775,000 | UFA | - | - | - | - | - | - | - |
| Parker Kelly |
C LW |
25 | 67 | $775,000 | RFA | - | - | - | - | - | - | - |
| PRO TOTALS | $70,065,000 | $57,655,000 | $50,280,000 | $45,400,000 | $24,900,000 | $6,500,000 | $6,500,000 | $0 | $0 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Ellis |
D |
33 | 51 | $5,940,000 | $5,940,000 | $5,940,000 | $5,940,000 | UFA | - | - | - | - |
| Tanner Pearson |
LW |
31 | 65 | $3,580,000 | UFA | - | - | - | - | - | - | - |
| Mike Reilly |
D |
30 | 66 | $2,250,000 | UFA | - | - | - | - | - | - | - |
| Rocco Grimaldi |
C RW |
31 | 65 | $1,820,000 | UFA | - | - | - | - | - | - | - |
| Ross Johnston |
LW |
30 | 61 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - |
| Daniil Tarasov |
G |
25 | 63 | $1,050,000 | $1,050,000 | RFA | - | - | - | - | - | - |
| Garrett Wilson |
LW |
33 | 62 | $970,000 | UFA | - | - | - | - | - | - | - |
| Dylan Blujus |
D |
30 | 56 | $960,000 | UFA | - | - | - | - | - | - | - |
| Georgii Merkulov |
LW |
23 | 63 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Vladislav Firstov |
LW |
22 | 53 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Sam Hentges |
C |
24 | 54 | $925,000 | RFA | - | - | - | - | - | - | - |
| Cole Schneider |
C |
33 | 63 | $910,000 | UFA | - | - | - | - | - | - | - |
| Jordie Benn |
D |
36 | 65 | $870,000 | UFA | - | - | - | - | - | - | - |
| Sam Poulin |
LW |
23 | 59 | $863,333 | RFA | - | - | - | - | - | - | - |
| Cameron Butler |
RW |
21 | 53 | $858,333 | $858,333 | $858,333 | RFA | - | - | - | - | - |
| Connor Corcoran |
D |
23 | 55 | $854,000 | RFA | - | - | - | - | - | - | - |
| Keith Kinkaid |
G |
34 | 69 | $850,000 | UFA | - | - | - | - | - | - | - |
| Tuukka Tieksola |
RW |
22 | 61 | $843,333 | RFA | - | - | - | - | - | - | - |
| Ilya Nikolaev |
C |
22 | 53 | $836,667 | $836,667 | RFA | - | - | - | - | - | - |
| Semyon Der-Arguchintsev |
C |
23 | 62 | $805,000 | RFA | - | - | - | - | - | - | - |
| Mike Hardman |
LW |
25 | 60 | $800,000 | RFA | - | - | - | - | - | - | - |
| Alexander True |
C |
26 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Beck Malenstyn |
RW |
26 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Daniil Chechelev |
G |
23 | 53 | $775,000 | RFA | - | - | - | - | - | - | - |
| Ivan Prosvetov |
G |
25 | 63 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jacob Pivonka |
C |
24 | 53 | $775,000 | RFA | - | - | - | - | - | - | - |
| Jake Christiansen |
D |
24 | 65 | $775,000 | RFA | - | - | - | - | - | - | - |
| Nathan Staios |
D |
23 | 51 | $775,000 | RFA | - | - | - | - | - | - | - |
| Robert Calisti |
D |
23 | 51 | $775,000 | RFA | - | - | - | - | - | - | - |
| Turner Ottenbreit |
D |
26 | 61 | $775,000 | RFA | - | - | - | - | - | - | - |
| Will Bitten |
RW |
25 | 63 | $775,000 | RFA | - | - | - | - | - | - | - |
| FARM TOTALS | $36,685,666 | $11,635,000 | $7,898,333 | $5,940,000 | $0 | $0 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 56 | $2,520,000 | - | - | - | - | - | - | - | - | - |
| Jeff Blashill | 49 | $755,000 | $755,000 | $755,000 | $755,000 | - | - | - | - | - | - |
| COACHING TOTALS | $3,275,000 | $755,000 | $755,000 | $755,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 44 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 132,615 | 5,766 | 96% | $120 | $15,913,800 |
| Level 2: 5000 | 108,813 | 4,731 | 95% | $80 | $8,705,040 |
| Level 3: 2000 | 43,801 | 1,904 | 95% | $40 | $1,752,040 |
| Level 4: 3174 | 73,002 | 3,174 | 100% | $20 | $1,460,040 |
| Level 5: 1000 | 21,587 | 939 | 94% | $200 | $4,317,400 |
| Total Attendance: | 379,818 | 16,514 | 96% | - | $36,970,568 |
FARM Attendance - 23 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 85,954 | 3,737 | 93% | $35 | $3,008,390 |
| Level 2: 3500 | 76,158 | 3,311 | 95% | $15 | $1,142,370 |
| Total Attendance: | 162,112 | 7,048 | 94% | - | $4,773,374 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|