Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonathan Marchessault |
LW RW |
35 | 16 | 3 | $5,150,000 | UFA | - | - | - | - | - |
| Adin Hill |
G |
29 | 10 | 2 | $4,950,000 | $4,950,000 | UFA | - | - | - | - |
| Claude Giroux |
C LW RW |
37 | 18 | 3 | $3,780,000 | UFA | - | - | - | - | - |
| Jamie Benn |
C LW RW |
36 | 18 | 3 | $3,475,000 | UFA | - | - | - | - | - |
| Steven Stamkos |
C LW RW |
35 | 17 | 4 | $3,240,000 | $3,240,000 | $3,240,000 | $3,240,000 | UFA | - | - |
| Eeli Tolvanen |
LW RW |
26 | 8 | 2 | $2,850,000 | $2,850,000 | UFA | - | - | - | - |
| Jared Spurgeon |
D |
36 | 16 | 2 | $2,825,000 | UFA | - | - | - | - | - |
| Dawson Mercer |
C LW RW |
24 | 5 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - | - |
| Erik Haula |
C LW RW |
34 | 13 | 2 | $2,600,000 | $2,600,000 | UFA | - | - | - | - |
| David Savard |
D |
35 | 16 | 1 | $2,350,000 | UFA | - | - | - | - | - |
| Ryan Pulock |
D |
31 | 12 | 3 | $2,275,000 | $2,275,000 | $2,275,000 | UFA | - | - | - |
| Marc-Andre Fleury |
G |
41 | 23 | 1 | $2,250,000 | UFA | - | - | - | - | - |
| Mathieu Olivier |
LW RW |
28 | 7 | 3 | $2,000,000 | $2,000,000 | UFA | - | - | - | - |
| Erik Brannstrom |
D |
26 | 8 | 2 | $1,950,000 | $1,950,000 | UFA | - | - | - | - |
| Pierre-Olivier Joseph |
D |
26 | 8 | 2 | $1,750,000 | $1,750,000 | UFA | - | - | - | - |
| Simon Holmstrom |
LW RW |
24 | 6 | 4 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Shane Wright |
C |
21 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Alexei Protas |
C |
24 | 6 | 4 | $1,350,000 | $1,350,000 | RFA | - | - | - | - |
| John St. Ivany |
D |
26 | 5 | 2 | $1,100,000 | $1,100,000 | UFA | - | - | - | - |
| Justin Kirkland |
C |
29 | 10 | 2 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Adam Wilsby |
D |
25 | 4 | 2 | $866,250 | RFA | - | - | - | - | - |
| Joel Kiviranta |
LW RW |
29 | 7 | 2 | $675,000 | $675,000 | UFA | - | - | - | - |
| PRO TOTALS | $52,186,250 | $29,990,000 | $8,265,000 | $3,240,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jesse Puljujarvi |
LW RW |
27 | 9 | 2 | $1,750,000 | UFA | - | - | - | - | - |
| Liam Foudy |
C |
25 | 7 | 3 | $1,653,750 | RFA | - | - | - | - | - |
| Tanner Laczynski |
C |
28 | 6 | 2 | $1,521,750 | UFA | - | - | - | - | - |
| David Jiricek |
D |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Matthew Savoie |
C LW RW |
21 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Isaak Phillips |
D |
24 | 5 | 3 | $1,400,000 | RFA | - | - | - | - | - |
| Ryan ORourke |
D |
23 | 5 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Benjamin Gaudreau |
G
|
22 | 3 | 1 | $1,250,000 | RFA | - | - | - | - | - |
| Ty Nelson |
D |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Daniel Sprong |
LW RW |
28 | 10 | 4 | $1,175,000 | UFA | - | - | - | - | - |
| Alex Beaucage |
LW RW |
24 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Kim Saarinen |
G
|
19 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Brent Johnson |
D |
22 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Haakon Hanelt |
C LW RW D |
22 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Jakub Brabenec |
C LW RW |
22 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| William Trudeau |
D |
23 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Matej Blumel |
LW RW |
25 | 5 | 3 | $787,500 | RFA | - | - | - | - | - |
| Jackson Dorrington |
D |
21 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Domenic Divincentiis |
G
|
21 | 3 | 1 | $750,000 | RFA | - | - | - | - | - |
| Jared Davidson |
C |
23 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Nikita Quapp |
G
|
22 | 3 | 1 | $750,000 | RFA | - | - | - | - | - |
| Zach Metsa |
D |
27 | 6 | 3 | $744,188 | UFA | - | - | - | - | - |
| Isaac Belliveau |
D |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Joe Vrbetic |
G
|
23 | 3 | 1 | $700,000 | RFA | - | - | - | - | - |
| Walker Duehr |
LW RW |
28 | 5 | 2 | $680,000 | $680,000 | UFA | - | - | - | - |
| Finn Harding |
D |
20 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Parker Bell |
LW RW |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Chris Tierney |
C |
31 | 12 | 1 | $650,000 | UFA | - | - | - | - | - |
| Dominic James |
C LW RW |
23 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| Nick Malik |
G
|
23 | 3 | 1 | $650,000 | RFA | - | - | - | - | - |
| Rasmus Asplund |
C |
28 | 7 | 1 | $650,000 | UFA | - | - | - | - | - |
| Trevor Lewis |
C LW RW |
38 | 19 | 1 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $29,560,938 | $4,992,500 | $1,300,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $7,389,044 | $4,932,200 | $4,562,950 | $4,432,950 | $4,432,950 | $4,432,950 | $4,432,950 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 59 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | - | - | - | - | - | - |
| Kirk Muller | 59 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,350,000 | $1,750,000 | $1,750,000 | $1,750,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 10,208 | 5,104 | 82% | $89 | $908,512 |
| Level 2: 5250 | 10,194 | 5,097 | 97% | $49 | $499,506 |
| Level 3: 2600 | 5,106 | 2,553 | 98% | $26 | $132,756 |
| Level 4: 4200 | 8,160 | 4,080 | 97% | $14 | $114,240 |
| Level 5: 1200 | 1,901 | 951 | 79% | $193 | $366,893 |
| Total Attendance: | 35,569 | 17,785 | 91% | - | $2,729,574 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|