Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thomas Chabot |
D |
28 | $8,000,000 | $8,000,000 | RFA | - | - | - | - | - | - | - |
| Steven Stamkos |
C LW |
35 | $6,800,000 * | $6,800,000 * | UFA | - | - | - | - | - | - | - |
| Andrew Mangiapane |
LW RW |
29 | $5,800,000 | RFA | - | - | - | - | - | - | - | - |
| Shea Theodore |
D |
30 | $5,200,000 | $5,200,000 | UFA | - | - | - | - | - | - | - |
| Alexander Wennberg |
C |
31 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Conor Garland |
LW RW |
29 | $4,950,000 | $4,950,000 | UFA | - | - | - | - | - | - | - |
| Adin Hill |
G |
29 | $4,900,000 | $4,900,000 | UFA | - | - | - | - | - | - | - |
| Brian Dumoulin |
D |
34 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - | - |
| Andreas Athanasiou |
LW RW |
31 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| John Klingberg |
D |
33 | $4,150,000 | $4,150,000 | UFA | - | - | - | - | - | - | - |
| Joonas Korpisalo |
G |
31 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Scott Laughton |
C LW |
31 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Mark Giordano |
D |
42 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Jakob Silfverberg |
LW RW |
35 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Martinook |
LW RW |
33 | $1,800,000 | $1,800,000 | UFA | - | - | - | - | - | - | - |
| Vasily Podkolzin |
LW RW |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Victor Olofsson |
LW RW |
30 | $1,075,000 | RFA | - | - | - | - | - | - | - | - |
| Noah Gregor |
LW RW |
27 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
25 | $812,500 | RFA | - | - | - | - | - | - | - | - |
| Fredrik Olofsson |
LW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Derrick Pouliot |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Craig Smith |
C RW |
36 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Justin Schultz |
D |
35 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $74,387,500 | $54,825,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brad Lambert |
C RW |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Oskar Olausson |
RW |
23 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| William Carrier |
LW |
31 | $1,400,000 | UFA | - | - | - | - | - | - | - | - |
| Roni Hirvonen |
LW RW |
23 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Daniil Chayka |
D |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Ryder Korczak |
C |
23 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Sean Farrell |
C LW |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Anttoni Honka |
D |
25 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Brendan Lemieux |
LW RW |
29 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Justin Bailey |
RW |
30 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Kale Clague |
D |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Riley Tufte |
LW |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Tim Gettinger |
LW RW |
27 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C LW |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Vladislav Kolyachonok |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Bode Wilde |
D |
25 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| David Cotton |
C |
28 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Maxim Shalunov |
C |
32 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Otto Somppi |
C |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Adam Raska |
LW RW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Dillon Kelley |
G |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Del Zotto |
D |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Michal Teply |
LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Olle Eriksson Ek |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Owen Headrick |
D |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan MacKinnon |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Kampfer |
D |
37 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Colten Ellis |
G |
25 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,225,000 | $13,825,000 | $2,850,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $2,422,500 | $1,382,500 | $285,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Drew Bannister | 50 | $800,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 33 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5174 | 168,252 | 5,099 | 99% | $140 | $23,555,280 |
| Level 2: 5000 | 142,750 | 4,326 | 87% | $80 | $11,420,000 |
| Level 3: 2000 | 60,257 | 1,826 | 91% | $50 | $3,012,850 |
| Level 4: 4000 | 113,360 | 3,435 | 86% | $35 | $3,967,600 |
| Level 5: 1000 | 29,524 | 895 | 89% | $250 | $7,381,000 |
| Total Attendance: | 514,143 | 15,580 | 91% | - | $54,270,404 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|