Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin |
LW |
33 | $11,500,000 | $11,500,000 | UFA | - | - | - | - | - | - | - |
| Erik Karlsson |
D |
34 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | - | - | - | - | - | - |
| Chris Kreider |
LW |
33 | $6,200,000 | $6,200,000 | $6,200,000 | UFA | - | - | - | - | - | - |
| Brock Nelson |
C LW |
33 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - |
| Matt Roy |
D |
29 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - |
| Jonas Brodin |
D |
31 | $5,100,000 | UFA | - | - | - | - | - | - | - | - |
| Evander Kane |
LW |
33 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - |
| Oliver Bjorkstrand |
LW RW |
29 | $4,400,000 | UFA | - | - | - | - | - | - | - | - |
| Mike Reilly |
D |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Chandler Stephenson |
C LW RW |
30 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Anton Forsberg |
G |
32 | $2,920,000 | UFA | - | - | - | - | - | - | - | - |
| Ethan Bear |
D |
27 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Pavel Dorofeyev |
LW RW |
24 | $1,800,000 | RFA | - | - | - | - | - | - | - | - |
| Keegan Kolesar |
RW |
27 | $1,300,000 | $1,300,000 | UFA | - | - | - | - | - | - | - |
| Kyle Burroughs |
D |
29 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - |
| Calvin Pickard |
G |
32 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Louis Crevier |
D |
23 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Emil Bemstrom |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Paul Cotter |
C LW |
25 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Michael Carcone |
LW |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Jaroslav Halak |
G |
39 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $75,545,000 | $51,425,000 | $37,875,000 | $8,900,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nick Bonino |
C LW |
36 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Zach Sanford |
C LW RW |
30 | $1,200,000 | UFA | - | - | - | - | - | - | - | - |
| Rem Pitlick |
C LW |
27 | $1,100,000 | $1,100,000 | UFA | - | - | - | - | - | - | - |
| Kurtis MacDermid |
D |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Ville Heinola |
D |
23 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Sam Carrick |
C RW |
32 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Brandon Coe |
RW |
23 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Gannon Laroque |
D |
21 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Brett Berard |
LW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Stanislav Demin |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Alexander Pashin |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Ben Jones |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Isaiah Saville |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Kevin Gravel |
D |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Malcolm Subban |
G |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Harrington |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Xavier Bouchard |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $16,100,000 | $5,000,000 | $2,300,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerald Gallant | 56 | $4,800,000 | $4,800,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,800,000 | $4,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 24 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 94,382 | 3,933 | 66% | $125 | $11,797,750 |
| Level 2: 5000 | 71,966 | 2,999 | 60% | $85 | $6,117,110 |
| Level 3: 2000 | 29,207 | 1,217 | 61% | $50 | $1,460,350 |
| Level 4: 4000 | 48,644 | 2,027 | 51% | $45 | $2,188,980 |
| Level 5: 1000 | 16,579 | 691 | 69% | $235 | $3,896,065 |
| Total Attendance: | 260,778 | 10,866 | 60% | - | $37,935,780 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|