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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jake Guentzel |
LW |
31 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
Tomas Hertl |
C |
32 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
William Nylander |
RW |
29 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
Victor Hedman |
D |
35 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | - | - | - | - |
Josh Norris |
C |
26 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - |
Brett Pesce |
D |
31 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - |
Chris Kreider |
LW |
34 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
Brock Nelson |
C |
34 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
Dante Fabbro |
D |
27 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - |
Jason Dickinson |
C |
30 | $3,350,000 | $3,350,000 | $3,350,000 | UFA | - | - | - | - | - | - |
Trevor van Riemsdyk |
D |
34 | $1,625,000 | UFA | - | - | - | - | - | - | - | - |
Daniil Tarasov |
G |
26 | $1,050,000 | RFA | - | - | - | - | - | - | - | - |
Alex Laferriere |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Bobby McMann |
C |
29 | $812,500 | UFA | - | - | - | - | - | - | - | - |
Dryden Hunt |
LW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Uvis Balinskis |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Frederik Andersen |
G |
36 | UFA | - | - | - | - | - | - | - | - | - |
Jalen Chatfield |
D |
29 | UFA | - | - | - | - | - | - | - | - | - |
Liam O'Brien |
C |
31 | UFA | - | - | - | - | - | - | - | - | - |
Semyon Varlamov |
G |
37 | UFA | - | - | - | - | - | - | - | - | - |
Steven Lorentz |
C |
29 | UFA | - | - | - | - | - | - | - | - | - |
Bonus | $6,725,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $77,837,500 | $60,375,000 | $37,600,000 | $26,250,000 | $21,750,000 | $7,000,000 | $7,000,000 | $7,000,000 | $0 | $0 |
Farm Team Payroll
Finances - Farm Team PayrollPlayers | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Arthur Kaliyev |
RW |
24 | $2,000,000 | $2,000,000 | RFA | - | - | - | - | - | - | - |
Matt Murray |
G |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
Caleb Jones |
D |
28 | $1,200,000 | $1,200,000 | UFA | - | - | - | - | - | - | - |
Chris Driedger |
G |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Dakota Mermis |
D |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Jakub Dvorak |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Ruslan Khazheyev |
G |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Avery Hayes |
RW |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Danil Zhilkin |
C |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Lucas Ciona |
LW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nikita Grebenkin |
LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Travis Barron |
LW |
27 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
Devin Cooley |
G |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Givani Smith |
RW |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Guillaume Brisebois |
D |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
Michael DiPietro |
G |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Calle Rosen |
D |
31 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Justin Bailey |
RW |
30 | $825,000 | UFA | - | - | - | - | - | - | - | - |
Felix Sandstrom |
G |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
Zack MacEwen |
C |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Cal Foote |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Curtis Douglas |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jakub Zboril |
D |
28 | $775,000 | UFA | - | - | - | - | - | - | - | - |
Jeremie Biakabutuka |
D |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Jiri Patera |
G |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Joe Vrbetic |
G |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Keaton Middleton |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Joel Hanley |
D |
34 | $750,000 | UFA | - | - | - | - | - | - | - | - |
Colton White |
D |
28 | RFA | - | - | - | - | - | - | - | - | - |
FARM TOTALS | $26,100,000 | $10,075,000 | $2,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Coaching Payroll
Finances - Coaching PayrollPlayers | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
---|---|---|---|---|---|---|---|---|---|---|---|
Dave Hakstol | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Attendance
PRO Attendance - 0 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 0 | 0 | 0% | $100 | $0 |
Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|