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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Filip Forsberg |
LW |
30 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - | - |
| Mathew Barzal |
C |
27 | $8,650,000 | $8,650,000 | $8,650,000 | $8,650,000 | UFA | - | - | - | - | - |
| Tim Stutzle |
C LW |
23 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | RFA | - | - | - | - | - |
| Steven Stamkos |
C RW |
34 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | - | - | - | - | - | - |
| Matt Duchene |
C |
34 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | - | - | - | - | - | - |
| Mattias Ekholm |
D |
34 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Igor Shesterkin |
G |
28 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - | - | - |
| Travis Konecny |
LW RW |
27 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Alec Martinez |
D |
37 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Brian Dumoulin |
D |
33 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - |
| Anthony Duclair |
LW RW |
29 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - | - | - | - |
| Brayden McNabb |
D |
33 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - | - |
| Alexandre Carrier |
D |
28 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Dante Fabbro |
D |
26 | $2,500,000 | RFA | - | - | - | - | - | - | - | - |
| Pius Suter |
C RW |
28 | $2,125,000 | UFA | - | - | - | - | - | - | - | - |
| Sam Lafferty |
C LW RW |
29 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Steven Lorentz |
C |
28 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Taylor Hall |
LW |
33 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Luke Glendening |
C RW |
35 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Haydn Fleury |
D |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Robert Bortuzzo |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jonas Johansson |
G |
29 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $86,225,000 | $70,375,000 | $45,100,000 | $20,350,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tomas Suchanek |
G |
21 | $850,000 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - |
| Tyler Wotherspoon |
D |
34 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Pierrick Dube |
C |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - | - | - | - | - |
| Devante Stephens |
D |
27 | $775,000 | $775,000 | $775,000 | UFA | - | - | - | - | - | - |
| Jonas Rondbjerg |
LW RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Brett Murray |
LW |
26 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Ross Johnston |
LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nikita Novikov |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Matthew Highmore |
LW RW |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Brandon Kruse |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Lukas Rousek |
RW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $8,600,000 | $5,550,000 | $3,175,000 | $850,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Alain Vigneault | 63 | $1,500,000 | $1,500,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,500,000 | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 24 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 134,433 | 5,601 | 93% | $100 | $13,443,300 |
| Level 2: 5000 | 100,099 | 4,171 | 83% | $65 | $6,506,435 |
| Level 3: 2000 | 38,362 | 1,598 | 80% | $40 | $1,534,480 |
| Level 4: 4000 | 93,769 | 3,907 | 98% | $20 | $1,875,380 |
| Level 5: 1000 | 17,697 | 737 | 74% | $225 | $3,981,825 |
| Total Attendance: | 384,360 | 16,015 | 89% | - | $40,738,715 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|