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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Forsberg |
C LW RW |
31 | $8,500,000 | UFA | - | - | - | - | - | - | - | - |
| Brandon Montour |
D |
31 | $7,142,857 | $7,142,857 | $7,142,857 | UFA | - | - | - | - | - | - |
| Erik Cernak |
D |
28 | $5,200,000 | $5,200,000 | RFA | - | - | - | - | - | - | - |
| Linus Ullmark |
G |
32 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Jamie Oleksiak |
D |
33 | $4,600,000 | $4,600,000 | UFA | - | - | - | - | - | - | - |
| Brandon Saad |
LW RW |
33 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Joel Armia |
LW RW |
32 | $3,400,000 | $3,400,000 | UFA | - | - | - | - | - | - | - |
| Alexis Lafreniere |
LW RW |
24 | $2,325,000 | RFA | - | - | - | - | - | - | - | - |
| Fyodor Svechkov |
C LW |
22 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Kevin Korchinski |
D |
21 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Yaroslav Askarov |
G |
23 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Rem Pitlick |
C LW RW |
28 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
| Urho Vaakanainen |
D |
26 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Jordan Harris |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| William Lockwood |
RW |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Mads Sogaard |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Spencer Martin |
G |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Michael Amadio |
C LW RW |
29 | $762,500 | RFA | - | - | - | - | - | - | - | - |
| Adam Edstrom |
C LW |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Juuso Parssinen |
C LW |
24 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Spencer Stastney |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Jacob Peterson |
C LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $54,055,357 | $39,317,857 | $10,142,857 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Lian Bichsel |
D |
21 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Mason Lohrei |
D |
24 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Nico Myatovic |
C LW |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Emil Heineman |
LW RW |
24 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Rasmus Kupari |
C LW RW |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Victor Soderstrom |
D |
24 | $949,668 | RFA | - | - | - | - | - | - | - | - |
| Hardy Haman Aktell |
D |
27 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Amadeus Lombardi |
C |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Daniil Chechelev |
G |
24 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Brendan Perlini |
LW RW |
29 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Tanner Kaspick |
C |
27 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Benson |
LW RW |
27 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Artem Guryev |
D |
22 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Jack Rathbone |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Mason Geertsen |
LW D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Ty Smith |
D |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Ciona |
LW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Adam Wilsby |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Callum Booth |
G |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Patrick Harper |
C |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Victor Rask |
C LW |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Vitali Kravtsov |
RW |
26 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Artem Anisimov |
C LW |
37 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Collin Adams |
C LW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Eetu Tuulola |
RW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan McGregor |
C LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Merkley |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tim Soderlund |
LW RW |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Lewington |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,399,668 | $12,550,000 | $6,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $2,439,967 | $1,255,000 | $680,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| John Gruden | 54 | $8,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $8,000,000 | $0 | $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: 5113 | 121,465 | 5,061 | 99% | $140 | $17,005,100 |
| Level 2: 5000 | 105,633 | 4,401 | 88% | $80 | $8,450,640 |
| Level 3: 2000 | 43,105 | 1,796 | 90% | $50 | $2,155,250 |
| Level 4: 4000 | 82,385 | 3,433 | 86% | $35 | $2,883,475 |
| Level 5: 1000 | 21,262 | 886 | 89% | $250 | $5,315,500 |
| Total Attendance: | 373,850 | 15,577 | 91% | - | $39,390,964 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|