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 | - | - | - | - | - | - |
| Marcus Johansson |
LW |
35 | $1,150,000 | $1,150,000 | UFA | - | - | - | - | - | - | - |
| Sam Morton |
C |
26 | $1,000,000 * | RFA | - | - | - | - | - | - | - | - |
| Brandt Clarke |
D |
22 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Zach Metsa |
D |
27 | $875,000 | $875,000 | $875,000 | $875,000 | UFA | - | - | - | - | - |
| 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 | $12,250,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $94,392,500 | $67,200,000 | $42,775,000 | $33,025,000 | $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 |
33 | $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 |
23 | $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 | - | - | - | - | - | - | - |
| Bradly Nadeau |
LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Maveric Lamoureux |
D |
22 | $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 | $28,250,000 | $20,975,000 | $7,950,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 152,944 | 5,665 | 94% | $82 | $12,541,408 |
| Level 2: 5000 | 126,510 | 4,686 | 94% | $52 | $6,578,520 |
| Level 3: 2000 | 50,926 | 1,886 | 94% | $33 | $1,680,558 |
| Level 4: 4000 | 104,173 | 3,858 | 96% | $23 | $2,395,979 |
| Level 5: 1000 | 24,963 | 925 | 92% | $180 | $4,493,340 |
| Total Attendance: | 459,516 | 17,019 | 95% | - | $28,620,603 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|