Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Steven Stamkos |
C |
28 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - |
| Bobby Ryan |
LW RW |
31 | $7,900,000 * | UFA | - | - | - | - |
| Milan Lucic |
LW |
30 | $6,000,000 | UFA | - | - | - | - |
| Jimmy Howard |
G |
34 | $5,291,670 | UFA | - | - | - | - |
| Kyle Okposo |
RW |
30 | $5,150,000 * | UFA | - | - | - | - |
| T.J. Brodie |
D |
28 | $4,650,000 | UFA | - | - | - | - |
| David Savard |
D |
28 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | - | - |
| Josh Manson |
D |
27 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | UFA | - |
| Adam Henrique |
C |
29 | $4,000,000 | UFA | - | - | - | - |
| Jonathan Bernier |
G |
30 | $3,600,000 * | $3,600,000 * | UFA | - | - | - |
| Bryan Rust |
LW RW |
26 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - |
| Vladimir Sobotka |
C LW RW |
32 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Matt Calvert |
LW RW |
29 | $2,200,000 * | $2,200,000 * | UFA | - | - | - |
| Marc Methot |
D |
33 | $1,900,000 * | UFA | - | - | - | - |
| Alexander Petrovic |
D |
27 | $1,600,000 * | RFA | - | - | - | - |
| Ivan Provorov |
D |
21 | $971,250 | RFA | - | - | - | - |
| T.J. Tynan |
C |
26 | $897,160 | RFA | - | - | - | - |
| Zach Aston-Reese |
C LW RW |
24 | $850,000 | RFA | - | - | - | - |
| Noel Acciari |
C LW RW |
28 | $750,000 | UFA | - | - | - | - |
| Frederick Gaudreau |
C |
26 | $666,666 | $666,666 | RFA | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $70,276,746 | $30,316,666 | $20,350,000 | $7,600,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Elvis Merzlikins |
G |
24 | $1,844,559 | $1,844,559 | RFA | - | - | - |
| Sheldon Dries |
C LW |
24 | $997,500 | RFA | - | - | - | - |
| Mason Jobst |
C LW |
24 | $980,000 | $980,000 | RFA | - | - | - |
| Morgan Klimchuk |
LW |
24 | $971,250 | $971,250 | RFA | - | - | - |
| Ryan Lindgren |
D |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Jacob Pritchard |
LW |
24 | $900,000 | RFA | - | - | - | - |
| Mitch Vande Sompel |
D |
22 | $892,500 | $892,500 | RFA | - | - | - |
| Justin Kloos |
C RW |
25 | $890,000 | RFA | - | - | - | - |
| Thomas Novak |
C |
21 | $850,000 | $850,000 | RFA | - | - | - |
| Anton Karlsson |
RW |
23 | $850,000 | RFA | - | - | - | - |
| Maxim Lamarche |
D |
27 | $848,925 | RFA | - | - | - | - |
| Tyler Randell |
RW |
27 | $810,000 | RFA | - | - | - | - |
| Jimmy Oligny |
D |
25 | $800,000 | RFA | - | - | - | - |
| Graham Knott |
C LW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Sheldon Rempal |
LW RW |
24 | $775,000 | $775,000 | RFA | - | - | - |
| Cameron Schilling |
D |
31 | $760,000 | UFA | - | - | - | - |
| Tyler Sikura |
C LW |
26 | $735,000 | RFA | - | - | - | - |
| Jaedon Descheneau |
RW |
23 | $715,000 | $715,000 | RFA | - | - | - |
| Tyler Lewington |
D |
25 | $715,000 | $715,000 | RFA | - | - | - |
| Matt Tomkins |
G |
24 | $693,000 | $693,000 | RFA | - | - | - |
| Zach Whitecloud |
D |
22 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Brent Gates |
C |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Darren Raddysh |
D |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Peter Thome |
G |
21 | $650,000 | $650,000 | RFA | - | - | - |
| Todd Burgess |
C LW RW |
23 | $650,000 | $650,000 | RFA | - | - | - |
| Beau Starrett |
C LW |
24 | $650,000 | RFA | - | - | - | - |
| Daniel Bernhardt |
LW RW |
23 | $650,000 | RFA | - | - | - | - |
| J.J. Piccinich |
RW |
23 | $650,000 | RFA | - | - | - | - |
| Kyle Criscuolo |
C RW |
27 | $650,000 | RFA | - | - | - | - |
| Zach Frye |
D |
24 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $24,227,734 | $13,386,309 | $1,575,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-24 |
|---|---|---|---|---|---|---|---|
| Randy Carlyle | 63 | $2,800,000 | - | - | - | - | |
| COACHING TOTALS | $2,800,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 15 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5000 | 74,901 | 4,993 | 100% | $150 | $11,235,150 |
| Level 2: 5000 | 73,511 | 4,901 | 98% | $98 | $7,204,078 |
| Level 3: 2940 | 40,654 | 2,710 | 92% | $74 | $3,008,396 |
| Level 4: 3060 | 43,812 | 2,921 | 95% | $50 | $2,190,600 |
| Level 5: 1000 | 15,000 | 1,000 | 100% | $340 | $5,100,000 |
| Total Attendance: | 247,878 | 16,525 | 97% | - | $33,048,957 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|