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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Klingberg |
D |
32 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Jeff Petry |
D |
37 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Mikael Backlund |
C |
35 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Tomas Tatar |
LW |
34 | $5,300,000 | UFA | - | - | - | - | - | - | - | - |
| Linus Ullmark |
G |
31 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Brenden Dillon |
D |
34 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| David Savard |
D |
34 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Lowry |
C |
31 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Olli Maatta |
D |
30 | $2,550,000 | $2,550,000 | UFA | - | - | - | - | - | - | - |
| Ryan Johnson |
D |
23 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Dylan Holloway |
C |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Derek Ryan |
C LW RW |
38 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Klim Kostin |
LW RW |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Oskar Sundqvist |
C RW |
30 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Ville Husso |
G |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Chiasson |
LW RW |
34 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Dmitri Voronkov |
C LW |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jack Johnson |
D |
38 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Matthew Benning |
D |
30 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Noah Juulsen |
D |
27 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Bonus | $7,750,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $58,100,000 | $20,600,000 | $8,550,000 | $4,750,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ivan Ivan |
C |
22 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Pierre-Edouard Bellemare |
C LW |
39 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Max Sasson |
C |
24 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Marat Khusnutdinov |
C LW |
22 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Jakub Brabenec |
C LW |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jakub Demek |
RW |
21 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Ben Brinkman |
D |
24 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Magnus Hellberg |
G |
33 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Wilmer Skoog |
C |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Devon Levi |
G |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Troy Grosenick |
G |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $9,200,000 | $7,450,000 | $6,700,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Hakstol | 54 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 23 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 132,234 | 5,749 | 96% | $100 | $13,223,400 |
| Level 2: 5000 | 110,640 | 4,810 | 96% | $60 | $6,638,400 |
| Level 3: 2000 | 43,546 | 1,893 | 95% | $35 | $1,524,110 |
| Level 4: 4000 | 87,182 | 3,791 | 95% | $25 | $2,179,550 |
| Level 5: 1000 | 21,433 | 932 | 93% | $200 | $4,286,600 |
| Total Attendance: | 395,035 | 17,175 | 95% | - | $41,499,568 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|