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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Forsberg |
LW |
31 | $9,000,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Konecny |
LW RW |
28 | $8,750,000 | $8,750,000 | $8,750,000 | $8,750,000 | UFA | - | - | - | - | - |
| Mathew Barzal |
C |
28 | $8,650,000 | $8,650,000 | $8,650,000 | UFA | - | - | - | - | - | - |
| Tim Stutzle |
C LW |
23 | $8,450,000 | $8,450,000 | $8,450,000 | RFA | - | - | - | - | - | - |
| Steven Stamkos |
C RW |
35 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - | - |
| Matt Duchene |
C |
34 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - | - |
| Mattias Ekholm |
D |
35 | $7,000,000 | UFA | - | - | - | - | - | - | - | - |
| Igor Shesterkin |
G |
29 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - | - |
| John Marino |
D |
28 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - | - |
| Maxim Tsyplakov |
C |
27 | $4,500,000 * | $4,500,000 * | $4,500,000 * | $4,500,000 * | UFA | - | - | - | - | - |
| Tony DeAngelo |
D |
30 | $3,750,000 * | $3,750,000 * | UFA | - | - | - | - | - | - | - |
| Brian Dumoulin |
D |
34 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Anthony Duclair |
LW RW |
30 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - | - |
| Brayden McNabb |
D |
34 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Lorentz |
C |
29 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Taylor Hall |
LW |
34 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Tyler Wotherspoon |
D |
35 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Glendening |
C RW |
36 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Haydn Fleury |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jonas Johansson |
G |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $91,225,000 | $67,600,000 | $39,100,000 | $13,250,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Victor Ostman |
G |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Tomas Suchanek |
G |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Pierrick Dube |
C |
24 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Jonas Rondbjerg |
LW RW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Nikita Novikov |
D |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Matthew Highmore |
LW RW |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $4,875,000 | $3,350,000 | $850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alain Vigneault | 64 | $1,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 10,900 | 5,450 | 91% | $100 | $1,090,000 |
| Level 2: 5000 | 9,377 | 4,689 | 94% | $65 | $609,505 |
| Level 3: 2000 | 3,097 | 1,549 | 77% | $40 | $123,880 |
| Level 4: 4000 | 7,806 | 3,903 | 98% | $20 | $156,120 |
| Level 5: 1000 | 1,395 | 698 | 70% | $225 | $313,875 |
| Total Attendance: | 32,575 | 16,288 | 90% | - | $3,417,136 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|