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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thomas Chabot |
D |
28 | $8,000,000 | RFA | - | - | - | - | - | - | - | - |
| Steven Stamkos |
C LW RW |
35 | $6,800,000 * | UFA | - | - | - | - | - | - | - | - |
| Lukas Dostal |
G |
25 | $6,500,000 | RFA | - | - | - | - | - | - | - | - |
| Shea Theodore |
D |
30 | $5,200,000 | RFA | - | - | - | - | - | - | - | - |
| Alexander Wennberg |
C |
31 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Conor Garland |
LW RW |
29 | $4,950,000 | RFA | - | - | - | - | - | - | - | - |
| Adin Hill |
G |
29 | $4,900,000 | RFA | - | - | - | - | - | - | - | - |
| Brian Dumoulin |
D |
34 | $4,750,000 | UFA | - | - | - | - | - | - | - | - |
| John Klingberg |
D |
33 | $4,150,000 | UFA | - | - | - | - | - | - | - | - |
| Joonas Korpisalo |
G |
31 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Andrew Mangiapane |
C LW RW |
29 | $3,600,000 | RFA | - | - | - | - | - | - | - | - |
| Scott Laughton |
C LW |
31 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jordan Martinook |
LW |
33 | $1,800,000 | UFA | - | - | - | - | - | - | - | - |
| Vasily Podkolzin |
LW RW |
24 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Andreas Athanasiou |
C LW RW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Kale Clague |
D |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Noah Gregor |
C LW RW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Tufte |
LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Victor Olofsson |
LW RW |
30 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Vladislav Kolyachonok |
D |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Craig Smith |
C LW RW |
36 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $69,050,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| William Carrier |
LW |
31 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brad Lambert |
C |
22 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Oskar Olausson |
RW |
23 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Calle Odelius |
D |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Roni Hirvonen |
C LW RW |
23 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Daniil Chayka |
D |
23 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Adam Engstrom |
D |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Ryder Korczak |
C RW |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Angus Booth |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Sean Farrell |
C LW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Anttoni Honka |
D |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Benoit-Olivier Groulx |
C LW |
25 | $812,500 | RFA | - | - | - | - | - | - | - | - |
| Brendan Lemieux |
LW |
29 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Colten Ellis |
G |
25 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Fredrik Olofsson |
C LW |
29 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Bailey |
LW RW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tim Gettinger |
C LW |
27 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Josh Davies |
C LW |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Bode Wilde |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Daniel Brickley |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| David Cotton |
C |
28 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| John Gormley |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Justin Schultz |
D |
35 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Maxim Shalunov |
C |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Olle Eriksson Ek |
G |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Otto Somppi |
C |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Peter Tischke |
D |
29 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Shane Starrett |
G |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Shawn McBride |
C D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $26,262,500 | $6,450,000 | $3,600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $2,626,250 | $645,000 | $360,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Pascal Vincent | 53 | $750,000 | $750,000 | $750,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $750,000 | $750,000 | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 5 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5174 | 25,395 | 5,079 | 98% | $140 | $3,555,300 |
| Level 2: 5000 | 21,523 | 4,305 | 86% | $80 | $1,721,840 |
| Level 3: 2000 | 8,935 | 1,787 | 89% | $50 | $446,750 |
| Level 4: 4000 | 16,787 | 3,357 | 84% | $35 | $587,545 |
| Level 5: 1000 | 4,744 | 949 | 95% | $250 | $1,186,000 |
| Total Attendance: | 77,384 | 15,477 | 90% | - | $8,247,178 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|