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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Marchenko |
RW |
25 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | UFA | - |
| Tomas Hertl |
C |
32 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Sam Reinhart |
C |
30 | $7,150,000 | UFA | - | - | - | - | - | - | - | - |
| Gustav Forsling |
D |
29 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - |
| Steven Stamkos |
C |
35 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
| Vladislav Gavrikov |
D |
30 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | - | - | - | - |
| Travis Sanheim |
D |
29 | $6,000,000 | $6,000,000 | UFA | - | - | - | - | - | - | - |
| Brayden Schenn |
C |
34 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - |
| Nazem Kadri |
C |
35 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - | - |
| Valeri Nichushkin |
RW |
30 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Logan Thompson |
G |
28 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Ryan McLeod |
C |
26 | $2,200,000 | RFA | - | - | - | - | - | - | - | - |
| Olli Maatta |
D |
31 | $2,017,500 | UFA | - | - | - | - | - | - | - | - |
| Nick Foligno |
LW |
38 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Sam Carrick |
C |
33 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Adam Klapka |
RW |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Sam Morton |
C |
26 | $1,000,000 * | RFA | - | - | - | - | - | - | - | - |
| Brandt Clarke |
D |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Michael DiPietro |
G |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| John St Ivany |
D |
26 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Justin Kirkland |
C |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $13,125,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,492,500 | $66,425,000 | $41,900,000 | $32,150,000 | $32,150,000 | $26,150,000 | $14,250,000 | $8,600,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Danton Heinen |
LW |
30 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Ethen Frank |
RW |
27 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
| Cole Reinhardt |
LW |
25 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
| Justin Dowling |
C |
35 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Wyatt Aamodt |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Jet Greaves |
G |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Carlsson |
D |
28 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Magnus Hellberg |
G |
34 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Seth Griffith |
RW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Atley Calvert |
C |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Gleb Veremyev |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Parker Berge |
D |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Sloan Stanick |
C LW RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Trey Taylor |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Yan Kuznetsov |
D |
23 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Zach Metsa |
D |
27 | $875,000 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - |
| Bradly Nadeau |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Maveric Lamoureux |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Nate Danielson |
C |
21 | $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 | - | - | - | - | - | - | - |
| Thomas Milic |
G |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Logan Morrison |
C |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Matthew Stienburg |
C LW RW |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Chad Nychuk |
D |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Isaac Poulter |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Justin Ertel |
LW |
22 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Aidan McDonough |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Rory Kerins |
C |
23 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $29,125,000 | $21,850,000 | $8,825,000 | $875,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jackie Daytona | 59 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 85,673 | 5,712 | 95% | $83 | $7,110,859 |
| Level 2: 5000 | 71,064 | 4,738 | 95% | $52 | $3,695,328 |
| Level 3: 2000 | 28,388 | 1,893 | 95% | $31 | $880,028 |
| Level 4: 4000 | 58,093 | 3,873 | 97% | $20 | $1,161,860 |
| Level 5: 1000 | 13,844 | 923 | 92% | $186 | $2,574,984 |
| Total Attendance: | 257,062 | 17,137 | 95% | - | $15,839,340 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|