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 PayrollPlayers | 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 PayrollPlayers | 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 - 6 GamesArena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
---|---|---|---|---|---|
Level 1: 6000 | 34,166 | 5,694 | 95% | $80 | $2,733,280 |
Level 2: 5000 | 27,643 | 4,607 | 92% | $50 | $1,382,150 |
Level 3: 2000 | 11,486 | 1,914 | 96% | $30 | $344,580 |
Level 4: 4000 | 23,218 | 3,870 | 97% | $20 | $464,360 |
Level 5: 1000 | 5,426 | 904 | 90% | $180 | $976,680 |
Total Attendance: | 101,939 | 16,990 | 94% | - | $6,196,102 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
Bank Account
|
Salary Cap
|