Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Steven Stamkos |
C LW RW |
37 | $9,859,000 | $9,859,000 | UFA | - | - | - | - | - | - | - |
| Nazem Kadri |
C LW |
37 | $7,823,000 | $7,823,000 | $7,823,000 | UFA | - | - | - | - | - | - |
| Rasmus Ristolainen |
D |
31 | $6,424,000 | $6,424,000 | $6,424,000 | UFA | - | - | - | - | - | - |
| Chris Kreider |
LW |
35 | $6,233,000 * | $5,665,000 * | $5,098,000 * | UFA | - | - | - | - | - | - |
| Scott Wedgewood |
G |
34 | $5,264,000 | $4,785,000 | $4,307,000 | UFA | - | - | - | - | - | - |
| Erik Cernak |
D |
29 | $4,967,000 | $4,967,000 | UFA | - | - | - | - | - | - | - |
| Marcus Johansson |
C LW RW |
37 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Mario Ferraro |
D |
28 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Mason McTavish |
C LW |
23 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - |
| Jonathan Marchessault |
LW RW |
35 | $4,241,000 | $3,817,000 | UFA | - | - | - | - | - | - | - |
| Philip Broberg |
D |
25 | $4,008,000 | $4,008,000 | $4,008,000 | RFA | - | - | - | - | - | - |
| Anders Lee |
C LW |
37 | $3,972,000 | $5,165,000 * | $5,165,000 * | $5,165,000 * | UFA | - | - | - | - | - |
| Mathieu Joseph |
LW RW |
30 | $3,422,000 | UFA | - | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
27 | $3,041,000 * | $3,041,000 * | UFA | - | - | - | - | - | - | - |
| Trevor Moore |
LW RW |
31 | $2,454,000 * | $2,454,000 * | $2,454,000 * | UFA | - | - | - | - | - | - |
| Tyson Jost |
C LW |
28 | $2,338,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Mahura |
D |
29 | $2,188,000 | $2,188,000 | UFA | - | - | - | - | - | - | - |
| Jordan Martinook |
C LW |
34 | $2,062,000 | $4,993,000 | $4,993,000 | $4,993,000 | UFA | - | - | - | - | - |
| Cole Sillinger |
C |
23 | $1,623,000 | $1,461,000 | RFA | - | - | - | - | - | - | - |
| Vasily Podkolzin |
RW |
25 | $1,448,000 | $1,448,000 | $1,448,000 | RFA | - | - | - | - | - | - |
| Denton Mateychuk |
D |
22 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Olen Zellweger |
D |
24 | $844,167 | RFA | - | - | - | - | - | - | - | - |
| Mavrik Bourque |
C RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Calvin Pickard |
G |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $88,147,834 | $83,259,667 | $55,220,000 | $10,158,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Gregor |
C LW RW |
28 | $1,750,000 * | $1,750,000 * | UFA | - | - | - | - | - | - | - |
| Adam Boqvist |
D |
26 | $1,485,000 | $1,485,000 | $1,485,000 | RFA | - | - | - | - | - | - |
| Nikita Tolopilo |
G |
27 | $1,448,000 | UFA | - | - | - | - | - | - | - | - |
| James Malatesta |
LW |
23 | $1,425,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Greene |
C LW |
22 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Oscar Fisker Molgaard |
C |
21 | $891,667 | $891,667 | $891,667 | RFA | - | - | - | - | - | - |
| Dalibor Dvorsky |
C RW |
21 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Joel Blomqvist |
G |
25 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Marco Kasper |
C |
23 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Owen Pickering |
D |
22 | $886,667 | $886,667 | RFA | - | - | - | - | - | - | - |
| Daniel Torgersson |
LW RW |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $12,271,335 | $8,623,335 | $4,213,334 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2036/36 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 4 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 22,235 | 5,559 | 93% | $100 | $2,223,500 |
| Level 2: 5000 | 19,289 | 4,822 | 96% | $50 | $964,450 |
| Level 3: 2000 | 7,877 | 1,969 | 98% | $30 | $236,310 |
| Level 4: 4000 | 15,123 | 3,781 | 95% | $25 | $378,075 |
| Level 5: 1000 | 3,756 | 939 | 94% | $200 | $751,200 |
| Total Attendance: | 68,280 | 17,070 | 95% | - | $6,784,766 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|