Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonas Brodin |
D |
32 | $6,900,000 * | $6,900,000 * | $6,900,000 * | $6,900,000 * | UFA | - | - | - | - | - |
| Ondrej Palat |
LW |
34 | $6,250,000 | UFA | - | - | - | - | - | - | - | - |
| Frank Vatrano |
LW RW |
31 | $5,500,000 * | $5,500,000 * | $5,500,000 * | UFA | - | - | - | - | - | - |
| Elvis Merzlikins |
G |
31 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - | - |
| Linus Ullmark |
G |
32 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Christian Dvorak |
C |
29 | $3,950,000 | UFA | - | - | - | - | - | - | - | - |
| Brenden Dillon |
D |
35 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Holloway |
C |
24 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | - | - | - | - | - | - |
| Anthony Beauvillier |
C LW |
28 | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - | - |
| Brock McGinn |
LW RW |
31 | $2,750,000 * | $2,750,000 * | UFA | - | - | - | - | - | - | - |
| Joel Armia |
RW |
32 | $2,600,000 * | $2,600,000 * | UFA | - | - | - | - | - | - | - |
| Olli Maatta |
D |
31 | $2,550,000 | UFA | - | - | - | - | - | - | - | - |
| Jeff Petry |
D |
38 | $1,100,000 * | $1,100,000 * | UFA | - | - | - | - | - | - | - |
| Marc Del Gaizo |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Jordan Oesterle |
D |
33 | $925,000 * | $925,000 * | UFA | - | - | - | - | - | - | - |
| Zach Aston-Reese |
LW RW |
31 | $900,000 * | $900,000 * | UFA | - | - | - | - | - | - | - |
| Dmitri Voronkov |
C LW |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Anthony Richard |
C LW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Jack Johnson |
D |
38 | $775,000 * | UFA | - | - | - | - | - | - | - | - |
| Noah Juulsen |
D |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $3,000,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $60,425,000 | $39,400,000 | $20,400,000 | $6,900,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Klingberg |
D |
33 | $6,000,000 | UFA | - | - | - | - | - | - | - | - |
| Marcus Hogberg |
G |
31 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Ryan Johnson |
D |
24 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Ole Julian Bjorgvik-Holm |
D |
23 | $1,100,000 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - |
| Ivan Ivan |
C |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Cam Atkinson |
RW |
36 | $999,000 | $999,000 | $999,000 | UFA | - | - | - | - | - | - |
| Max Sasson |
C |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ben Meyers |
C |
27 | $925,000 | $925,000 | $925,000 | UFA | - | - | - | - | - | - |
| Gabriel Szturc |
C |
22 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Matt Kessel |
D |
25 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Marat Khusnutdinov |
C LW |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Mikael Pyyhtia |
C LW |
24 | $825,000 | $825,000 | $825,000 | RFA | - | - | - | - | - | - |
| Jakub Brabenec |
C LW |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Jakub Demek |
RW |
22 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Victor Soderstrom |
D |
24 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Kevin Connauton |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Dylan Roobroeck |
C |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Ben Brinkman |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matt Benning |
D |
31 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Wilmer Skoog |
C |
26 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Devon Levi |
G |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| William Dufour |
C RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,174,000 | $17,899,000 | $7,199,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Hakstol | 55 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 10,589 | 5,295 | 88% | $100 | $1,058,900 |
| Level 2: 5000 | 9,978 | 4,989 | 100% | $60 | $598,680 |
| Level 3: 2000 | 3,777 | 1,889 | 94% | $35 | $132,195 |
| Level 4: 4000 | 7,222 | 3,611 | 90% | $25 | $180,550 |
| Level 5: 1000 | 1,849 | 925 | 92% | $200 | $369,800 |
| Total Attendance: | 33,415 | 16,708 | 93% | - | $3,486,786 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|