Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Forsberg |
LW RW |
30 | 84 | $9,350,000 | $9,350,000 | $9,350,000 | $9,350,000 | $9,350,000 | $9,350,000 | UFA | - | - |
| Ryan Johansen |
C RW |
32 | 69 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Matty Beniers |
C |
22 | 73 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | $7,142,857 | RFA |
| Philipp Grubauer |
G |
33 | 75 | $6,490,000 | $6,490,000 | $6,490,000 | UFA | - | - | - | - | - |
| William Karlsson |
C |
31 | 82 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | - | - | - | - | - |
| Oliver Bjorkstrand |
RW |
29 | 77 | $5,400,000 | $5,400,000 | UFA | - | - | - | - | - | - |
| Olli Maatta |
D |
30 | 74 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Braden Schneider |
D |
23 | 72 | $2,200,000 | $2,200,000 | $2,200,000 | RFA | - | - | - | - | - |
| Mason Appleton |
RW |
28 | 74 | $2,166,667 | UFA | - | - | - | - | - | - | - |
| Kevin Stenlund |
C RW |
28 | 70 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Nico Sturm |
C LW |
29 | 70 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Colin Miller |
D |
32 | 73 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - |
| Mattias Janmark |
C LW RW |
32 | 67 | $1,450,000 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | - | - | - | - |
| Matt Benning |
D |
30 | 68 | $1,380,000 | $1,380,000 | UFA | - | - | - | - | - | - |
| Tyson Barrie |
D |
33 | 72 | $1,310,000 | $1,310,000 | UFA | - | - | - | - | - | - |
| Kevin Bahl |
D |
24 | 74 | $1,050,000 | RFA | - | - | - | - | - | - | - |
| Eric Robinson |
LW RW |
29 | 68 | $950,000 | $950,000 | UFA | - | - | - | - | - | - |
| Jacob Peterson |
C |
25 | 63 | $813,750 | $813,750 | RFA | - | - | - | - | - | - |
| Sebastian Aho. |
D |
28 | 70 | $780,000 | $780,000 | $780,000 | UFA | - | - | - | - | - |
| Maxime Comtois |
LW |
25 | 59 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| PRO TOTALS | $63,658,274 | $47,441,607 | $36,812,857 | $17,942,857 | $16,492,857 | $16,492,857 | $7,142,857 | $7,142,857 | $0 | |||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | OV | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ukko-Pekka Luukkonen |
G |
25 | 81 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | RFA | - | - |
| Landon Slaggert |
LW |
22 | 64 | $1,350,000 | RFA | - | - | - | - | - | - | - |
| Justin Danforth |
RW |
31 | 71 | $1,160,000 | $1,160,000 | UFA | - | - | - | - | - | - |
| Tyler Kleven |
D |
22 | 60 | $1,125,000 | RFA | - | - | - | - | - | - | - |
| Pierrick Dube |
RW |
23 | 63 | $950,000 | RFA | - | - | - | - | - | - | - |
| Damien Giroux |
C |
24 | 57 | $937,125 | $937,125 | RFA | - | - | - | - | - | - |
| Will Cranley |
G |
22 | 48 | $925,000 | RFA | - | - | - | - | - | - | - |
| Zack Ostapchuk |
C |
21 | 60 | $880,000 | $880,000 | RFA | - | - | - | - | - | - |
| Anttoni Honka |
D |
24 | 51 | $841,667 | RFA | - | - | - | - | - | - | - |
| Mitchell Vande Sompel |
D |
27 | 60 | $830,000 | $830,000 | UFA | - | - | - | - | - | - |
| Alex Kannok Leipert |
D |
24 | 57 | $826,875 | $826,875 | RFA | - | - | - | - | - | - |
| Fredrik Olofsson |
LW |
28 | 65 | $810,000 | $810,000 | UFA | - | - | - | - | - | - |
| Ryan Schmelzer |
C |
31 | 64 | $780,000 | $780,000 | $780,000 | UFA | - | - | - | - | - |
| Drake Caggiula |
C LW RW |
30 | 62 | $780,000 | UFA | - | - | - | - | - | - | - |
| Rhett Gardner |
C LW |
28 | 58 | $780,000 | UFA | - | - | - | - | - | - | - |
| Alex Whelan |
RW |
27 | 58 | $775,000 | UFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C |
24 | 65 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Callahan Burke |
RW |
27 | 63 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Darren Brady |
D |
28 | 54 | $775,000 | UFA | - | - | - | - | - | - | - |
| John Quenneville |
C LW RW |
28 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Malte Stromwall |
RW |
30 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Marc Johnstone |
RW |
28 | 59 | $775,000 | UFA | - | - | - | - | - | - | - |
| Markus Nurmi |
RW |
26 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| Matteo Pietroniro |
D |
26 | 59 | $775,000 | RFA | - | - | - | - | - | - | - |
| Noel Hoefenmayer |
D |
25 | 60 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Pontus Andreasson |
LW |
26 | 51 | $775,000 | UFA | - | - | - | - | - | - | - |
| FARM TOTALS | $26,250,667 | $13,299,000 | $5,530,000 | $4,750,000 | $4,750,000 | $4,750,000 | $0 | $0 | $0 | |||
Coaching Payroll
Finances - Coaching Payroll| Coaches | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Marco Sturm | 45 | $2,448,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,448,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $120 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $40 | $0 |
| Level 4: 4730 | 0 | 0 | 0% | $20 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
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
|