Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Steven Stamkos |
C LW RW |
32 | $10,600,000 | $10,600,000 | $10,600,000 | UFA | - | - |
| Nick Suzuki |
C RW |
23 | $8,100,000 | $8,100,000 | $8,100,000 | RFA | - | - |
| Jonas Brodin |
D |
29 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Jordan Binnington |
G |
29 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - |
| Martin Necas |
C RW |
23 | $5,600,000 | RFA | - | - | - | - |
| Justin Holl |
D |
30 | $4,850,000 | $4,850,000 | UFA | - | - | - |
| Travis Sanheim |
D |
26 | $4,725,000 | $4,725,000 | RFA | - | - | - |
| Adrian Kempe |
C LW RW |
26 | $4,125,000 | $4,125,000 | RFA | - | - | - |
| Ondrej Palat |
LW RW |
31 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - |
| Adam Lowry |
C LW |
29 | $3,600,000 | $3,600,000 | $3,600,000 | UFA | - | - |
| Josh Anderson |
LW RW |
28 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - |
| Barrett Hayton |
C LW |
22 | $3,450,000 | $3,450,000 | $3,450,000 | RFA | - | - |
| Alexander Kerfoot |
C LW RW |
28 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | - |
| Mackenzie Weegar |
D |
28 | $2,700,000 | UFA | - | - | - | - |
| Travis Boyd |
C RW |
29 | $2,525,000 | $2,525,000 | $2,525,000 | $2,525,000 | UFA | - |
| Josh Bailey |
C LW RW |
33 | $2,250,000 | $2,250,000 | UFA | - | - | - |
| Emil Bemstrom |
C LW RW |
23 | $1,300,000 | $1,300,000 | RFA | - | - | - |
| Michael Kesselring |
D |
22 | $1,150,000 | $1,150,000 | RFA | - | - | - |
| Mike Reilly |
D |
29 | $1,050,000 | UFA | - | - | - | - |
| Troy Stecher |
D |
28 | $1,025,000 | $1,025,000 | $1,025,000 | $1,025,000 | UFA | - |
| Nick Seeler |
D |
29 | $725,000 | $725,000 | $725,000 | UFA | - | - |
| Jonny Brodzinski |
C RW |
29 | $700,000 | $700,000 | UFA | - | - | - |
| Ville Husso |
G |
27 | $575,000 | RFA | - | - | - | - |
| PRO TOTALS | $81,200,000 | $71,275,000 | $46,175,000 | $13,950,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Oliver Wahlstrom |
C RW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - |
| Adam Gaudette |
C LW RW |
26 | $925,000 | $925,000 | RFA | - | - | - |
| Noel Gunler |
LW RW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Nikita Okhotiuk |
D |
22 | $875,000 | RFA | - | - | - | - |
| Jacob MacDonald |
D |
29 | $850,000 | UFA | - | - | - | - |
| William Villeneuve |
D |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Simon Holmstrom |
C RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Cameron Hillis |
C |
22 | $775,000 | RFA | - | - | - | - |
| Riley Sutter |
C RW |
23 | $775,000 | RFA | - | - | - | - |
| Scott Perunovich |
D |
24 | $775,000 | RFA | - | - | - | - |
| Tyce Thompson |
C RW |
23 | $775,000 | RFA | - | - | - | - |
| Jimmy Schuldt |
D |
27 | $750,000 | $750,000 | UFA | - | - | - |
| Felix Sandstrom |
G |
25 | $725,000 | $725,000 | RFA | - | - | - |
| Dennis Gilbert |
D |
26 | $700,000 | $700,000 | RFA | - | - | - |
| Felix Robert |
C |
23 | $700,000 | $700,000 | RFA | - | - | - |
| Matthew Strome |
LW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Mitchell Weeks |
G |
21 | $625,000 | $625,000 | $625,000 | $625,000 | RFA | - |
| Todd Burgess |
RW |
26 | $625,000 | RFA | - | - | - | - |
| Timur Ibragimov |
LW |
22 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Gerald Mayhew |
C LW RW |
30 | $600,000 | $600,000 | UFA | - | - | - |
| Bryce Kindopp |
C LW RW |
23 | $600,000 | RFA | - | - | - | - |
| Curtis McKenzie |
LW |
31 | $600,000 | UFA | - | - | - | - |
| Gustav Olofsson |
D |
28 | $600,000 | UFA | - | - | - | - |
| Tye Felhaber |
C LW |
24 | $575,000 | RFA | - | - | - | - |
| Zachary Sawchenko |
G |
25 | $575,000 | RFA | - | - | - | - |
| FARM TOTALS | $18,075,000 | $9,675,000 | $2,950,000 | $625,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 18,000 | 6,000 | 100% | $128 | $2,304,000 |
| Level 2: 5000 | 15,000 | 5,000 | 100% | $66 | $990,000 |
| Level 3: 4000 | 11,806 | 3,935 | 98% | $38 | $448,628 |
| Level 4: 4000 | 12,000 | 4,000 | 100% | $26 | $312,000 |
| Level 5: 1000 | 2,787 | 929 | 93% | $250 | $696,750 |
| Total Attendance: | 59,593 | 19,864 | 99% | - | $5,226,516 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|