Finances


NHL Payroll

Finances - NHL Payroll
Players Position(s) Age Contract Type 2022-23 2023-24 2024-25 2025-26 2026-27
Artemi Panarin
 
LW
 
 
 
31 One-Way $6,545,000 $6,545,000 $6,545,000 UFA -
Viktor Arvidsson
 
LW
RW
 
 
29 One-Way $5,225,000 $5,225,000 UFA - -
Erik Johnson
 
 
 
D
 
34 One-Way $4,525,000 $4,525,000 UFA - -
John Gibson
 
 
 
 
G
29 One-Way $4,000,000 $4,000,000 $4,000,000 UFA -
Bryan Rust
 
 
RW
 
 
30 One-Way $2,500,000 UFA - - -
Nate Schmidt
 
 
 
D
 
31 One-Way $2,345,000 UFA - - -
Matt Grzelcyk
 
 
 
D
 
28 One-Way $1,500,000 $1,500,000 $1,500,000 UFA -
Oskar Lindblom
 
LW
 
 
 
26 One-Way $1,400,000 $1,400,000 RFA - -
Zach Whitecloud
 
 
 
D
 
26 Two-Way $1,000,000 $1,000,000 RFA - -
Tyson Jost
C
LW
 
 
 
24 Two-Way $975,000 $975,000 RFA - -
TOTAL PAYROLL $30,015,000 $25,170,000 $12,045,000 $0 $0
Bonus - - - - -

AHL Payroll

Finances - AHL Payroll
Players Position(s) Age Contract Type 2022-23 2023-24 2024-25 2025-26 2026-27
Cameron Schilling
 
 
 
D
 
34 Two-Way $1,300,000 UFA - - -
Danny O'Regan
C
 
 
 
 
28 Two-Way $1,100,000 UFA - - -
Anton Blidh
 
LW
 
 
 
27 Two-Way $1,028,500 $1,028,500 $1,028,500 UFA -
Joey Anderson
 
 
RW
 
 
24 Two-Way $925,000 $925,000 RFA - -
Troy Grosenick
 
 
 
 
G
33 Two-Way $875,000 UFA - - -
Connor McMichael
C
LW
 
 
 
21 Two-Way $825,000 $825,000 RFA - -
Chase Priskie
 
 
 
D
 
26 Two-Way $800,000 RFA - - -
Sampo Ranta
 
LW
 
 
 
22 Two-Way $792,500 $792,500 RFA - -
Graeme Clarke
 
 
RW
 
 
21 Two-Way $775,000 $775,000 RFA - -
Jack Dougherty
 
 
 
D
 
26 Two-Way $775,000 RFA - - -
Bobby Nardella
 
 
 
D
 
26 Two-Way $770,000 RFA - - -
Scott Reedy
C
 
RW
 
 
23 Two-Way $762,500 RFA - - -
Cole Koepke
 
LW
 
 
 
24 Two-Way $750,000 $750,000 RFA - -
Nick Swaney
 
 
RW
 
 
25 Two-Way $750,000 $750,000 RFA - -
Aarne Talvitie
C
LW
 
 
 
23 Two-Way $750,000 RFA - - -
Jakub Lauko
C
LW
 
 
 
22 Two-Way $700,000 RFA - - -
Logan Thompson
 
 
 
 
G
25 Two-Way $700,000 RFA - - -
Paul Cotter
C
 
 
 
 
23 Two-Way $700,000 RFA - - -
TOTAL PAYROLL $15,078,500 $5,846,000 $1,028,500 $0 $0

Coaching Payroll

Finances - Coaches
Name Age Contract Type 2022-23 2023-24 2024-25 2025-26
Sheldon Keefe 41 NHL $3,200,000 $3,200,000 $3,200,000 -
Spencer Carbery 39 AHL $250,000 $250,000 - -
TOTAL PAYROLL $3,450,000 $3,450,000 $3,200,000 $0

Attendance

NHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  6240 0% $170  $0
Level 2:  5200 0% $119  $0
Level 3:  2080 0% $78  $0
Level 4:  4160 0% $52  $0
Luxury Suites:  1000 0% $320  $0
TOTALS 0 0% - $0

AHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  3583 0% $34  $0
Level 2:  5017 0% $20  $0
TOTALS 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance 0%)
Average Income per NHL Game $0
Average Income per AHL Game $0
Season-to-Date Revenue $0
Estimated Revenue Remaining $0
Estimated Season Revenue $0
  Expenses
Days Remaining 1
NHL Expenses per Day $0
NHL Expenses Season-to-Date $0
AHL Expenses per Day $0
AHL Expenses Season-to-Date $0
NHL Payroll $30,015,000
Estimated Season Expenses $0

Bank Account
Current Funds $44,352,125
Projected Revenue + $0
Projected Expenses - $0
Projected Bankroll $44,352,125
 
Payroll
Salary Cap Space $75,000,000
Salary Floor Space $-49,400,000