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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Marc-Edouard Vlasic |
D |
37 | 73 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - |
| Mark Scheifele |
C |
31 | 82 | $6,125,000 | UFA | - | - | - | - | - | - | - |
| Damon Severson |
D |
30 | 75 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | UFA | - |
| Travis Sanheim |
D |
28 | 75 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | $6,090,000 | UFA | - |
| Neal Pionk |
D |
29 | 77 | $5,875,000 | $5,875,000 | UFA | - | - | - | - | - | - |
| Jordan Binnington |
G |
31 | 77 | $5,560,000 | $5,560,000 | $5,560,000 | UFA | - | - | - | - | - |
| Tyler Bertuzzi |
LW RW |
29 | 74 | $5,500,000 | UFA | - | - | - | - | - | - | - |
| Ilya Mikheyev |
LW RW |
29 | 75 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Ross Colton |
C LW |
28 | 70 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - |
| Cody Ceci |
D |
30 | 78 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - |
| Max Domi |
C LW |
29 | 77 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Warren Foegele |
LW RW |
28 | 71 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Jake Bean |
D |
26 | 67 | $2,333,333 | RFA | - | - | - | - | - | - | - |
| Owen Power |
D |
21 | 76 | $1,850,000 | UFA | - | - | - | - | - | - | - |
| Ryan Poehling |
C LW |
25 | 70 | $1,400,000 | RFA | - | - | - | - | - | - | - |
| Dawson Mercer |
C RW |
22 | 77 | $1,294,167 | RFA | - | - | - | - | - | - | - |
| James van Riemsdyk |
C LW |
35 | 72 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ty Dellandrea |
C RW |
24 | 72 | $900,000 | RFA | - | - | - | - | - | - | - |
| Garret Sparks |
G |
31 | 54 | $826,875 * | UFA | - | - | - | - | - | - | - |
| Yegor Chinakhov |
LW RW |
23 | 67 | $800,000 | RFA | - | - | - | - | - | - | - |
| Malcolm Subban |
G |
30 | 65 | $780,000 | UFA | - | - | - | - | - | - | - |
| Paul Cotter |
C LW |
24 | 70 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - |
| PRO TOTALS | $71,949,375 | $43,390,000 | $34,265,000 | $16,180,000 | $12,180,000 | $12,180,000 | $12,180,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gabriel Landeskog |
LW RW |
31 | 51 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - |
| Tim Schaller |
C |
33 | 59 | $1,900,000 | UFA | - | - | - | - | - | - | - |
| Colin Blackwell |
C RW |
31 | 66 | $1,200,000 | UFA | - | - | - | - | - | - | - |
| Alex Green |
D |
26 | 58 | $1,019,813 | RFA | - | - | - | - | - | - | - |
| Cam Hillis |
C |
24 | 54 | $955,500 | RFA | - | - | - | - | - | - | - |
| Justin Scott |
C |
29 | 58 | $934,500 | UFA | - | - | - | - | - | - | - |
| Devante Stephens |
D |
27 | 59 | $929,779 | UFA | - | - | - | - | - | - | - |
| William Stromgren |
LW |
21 | 52 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - |
| Filip Johansson |
D |
24 | 62 | $925,000 | RFA | - | - | - | - | - | - | - |
| Graeme Clarke |
RW |
23 | 63 | $925,000 | RFA | - | - | - | - | - | - | - |
| Jon Lizotte |
D |
29 | 60 | $913,500 | UFA | - | - | - | - | - | - | - |
| Dillon Hamaliuk |
LW |
23 | 51 | $905,000 | RFA | - | - | - | - | - | - | - |
| Riley Sheahan |
C LW |
32 | 58 | $903,000 | UFA | - | - | - | - | - | - | - |
| Yan Kuznetsov |
D |
22 | 60 | $894,167 | RFA | - | - | - | - | - | - | - |
| Oliver Wahlstrom |
RW |
24 | 67 | $874,125 | RFA | - | - | - | - | - | - | - |
| Mason Millman |
D |
23 | 52 | $870,000 | RFA | - | - | - | - | - | - | - |
| Brandon Davidson |
D |
33 | 59 | $826,875 | UFA | - | - | - | - | - | - | - |
| Ty Ronning |
RW |
26 | 58 | $826,875 | UFA | - | - | - | - | - | - | - |
| Shane Starrett |
G |
30 | 54 | $808,500 | UFA | - | - | - | - | - | - | - |
| Jacob Bernard-Docker |
D |
24 | 65 | $805,000 | $805,000 | RFA | - | - | - | - | - | - |
| Connor Bunnaman |
C LW |
26 | 60 | $787,500 | RFA | - | - | - | - | - | - | - |
| John Lethemon |
G |
28 | 54 | $787,500 | RFA | - | - | - | - | - | - | - |
| Luke Witkowski |
D |
34 | 56 | $787,500 | UFA | - | - | - | - | - | - | - |
| Madison Bowey |
D |
29 | 59 | $787,500 | UFA | - | - | - | - | - | - | - |
| Hayden Verbeek |
C LW |
26 | 51 | $776,667 | UFA | - | - | - | - | - | - | - |
| Jake Leschyshyn |
C |
25 | 61 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Jussi Olkinuora |
G |
33 | 55 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Chris Wilkie |
RW |
28 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Cole Maier |
C |
29 | 61 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kristian Vesalainen |
LW RW |
25 | 51 | $775,000 | RFA | - | - | - | - | - | - | - |
| Tyler Wotherspoon |
D |
31 | 62 | $775,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $33,918,301 | $10,280,000 | $7,925,000 | $7,000,000 | $7,000,000 | $7,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Yeo | 49 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| Manny Malhotra | 42 | $900,000 | $900,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,400,000 | $900,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 7 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 18,000 | 6,000 | 100% | $120 | $2,160,000 |
| Level 2: 5000 | 15,000 | 5,000 | 100% | $80 | $1,200,000 |
| Level 3: 2000 | 6,000 | 2,000 | 100% | $40 | $240,000 |
| Level 4: 1015 | 3,045 | 1,015 | 100% | $20 | $60,900 |
| Level 5: 1000 | 3,000 | 1,000 | 100% | $200 | $600,000 |
| Total Attendance: | 45,045 | 15,015 | 100% | - | $4,900,035 |
FARM Attendance - 0 Games
| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 2: 3500 | 0 | 0 | 0% | $15 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|