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 | - | - | - | - | - | - |
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 | - |
John Gibson |
G |
32 | $6,400,000 | $6,400,000 | $6,400,000 | 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 | - | - | - | - | - |
JJ Moser |
D |
25 | $2,900,000 | $2,900,000 | RFA | - | - | - | - | - | - | - |
Cam Talbot |
G |
38 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - |
Ryan Graves |
D |
30 | $2,250,000 | UFA | - | - | - | - | - | - | - | - |
Nicolas Roy |
C |
28 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
David Kampf |
C |
30 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | UFA | - | - | - | - | - |
Trevor van Riemsdyk |
D |
34 | $1,625,000 | UFA | - | - | - | - | - | - | - | - |
Rasmus Kupari |
C |
25 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
Zemgus Girgensons |
LW |
31 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
Haydn Fleury |
D |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Jesse Puljujarvi |
RW |
27 | $1,000,000 * | $1,000,000 * | UFA | - | - | - | - | - | - | - |
Alex Laferriere |
RW |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
Pierre Engvall |
LW |
29 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
Chas Sharpe |
D |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
Uvis Balinskis |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Curtis Douglas |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Bonus | $4,450,000 | - | - | - | - | - | - | - | - | - | ||
PRO TOTALS | $78,950,000 | $63,400,000 | $39,825,000 | $22,150,000 | $14,750,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jack Drury |
C |
25 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
Daniil Tarasov |
G |
26 | $1,050,000 | RFA | - | - | - | - | - | - | - | - |
Alex Petrovic |
D |
33 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Austin Watson |
LW |
33 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Rodrigo Abols |
C |
29 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
Chris Driedger |
G |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
Erik Brannstrom |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
Hardy Haman Aktell |
D |
27 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
Jimmy Vesey |
LW |
32 | $876,000 | UFA | - | - | - | - | - | - | - | - |
Jakub Dvorak |
D |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
Jani Nyman |
RW |
21 | $875,000 | $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 |
RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Nolan Allan |
D |
23 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
Travis Barron |
LW |
27 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - | - |
Givani Smith |
RW |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
Braden Hache |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Graham Sward |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Jake Chiasson |
RW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Ryan McCleary |
D |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
Zack MacEwen |
C |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
Keaton Middleton |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
Noel Hoefenmayer |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
FARM TOTALS | $21,701,000 | $13,875,000 | $3,500,000 | $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 - 2 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 7,992 | 3,996 | 67% | $100 | $799,200 |
Level 2: 5000 | 7,409 | 3,705 | 74% | $60 | $444,540 |
Level 3: 2000 | 2,984 | 1,492 | 75% | $35 | $104,440 |
Level 4: 4000 | 5,444 | 2,722 | 68% | $25 | $136,100 |
Level 5: 1000 | 1,425 | 713 | 71% | $200 | $285,000 |
Total Attendance: | 25,254 | 12,627 | 70% | - | $1,857,744 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|