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 |
31 | $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 |
32 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - |
| Austin Watson |
LW |
34 | $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 | - | - | - | - | - | - | - |
| Uvis Balinskis |
D |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Bonus | $4,450,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $78,400,000 | $63,625,000 | $39,050,000 | $22,150,000 | $14,750,000 | $7,000,000 | $7,000,000 | $7,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | - | - | - | - |
| Rodrigo Abols |
C |
30 | $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 |
23 | $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 | - | - | - | - | - | - | - | - |
| Chas Sharpe |
D |
22 | $775,000 | $775,000 | $775,000 | 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 | - | - | - | - | - | - | - |
| Curtis Douglas |
C |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Keaton Middleton |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Noel Hoefenmayer |
D |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $22,251,000 | $13,650,000 | $4,275,000 | $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 | 57 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 25 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 98,435 | 3,937 | 66% | $100 | $9,843,500 |
| Level 2: 5000 | 87,676 | 3,507 | 70% | $60 | $5,260,560 |
| Level 3: 2000 | 37,274 | 1,491 | 75% | $35 | $1,304,590 |
| Level 4: 4000 | 70,837 | 2,833 | 71% | $25 | $1,770,925 |
| Level 5: 1000 | 17,960 | 718 | 72% | $200 | $3,592,000 |
| Total Attendance: | 312,182 | 12,487 | 69% | - | $22,860,156 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|