Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Schenn |
C LW RW |
35 | 16 | 2 | $6,500,000 | $6,500,000 | UFA | - | - | - | - |
| Ivan Barbashev |
C LW RW |
31 | 11 | 3 | $5,100,000 | $5,100,000 | $5,100,000 | UFA | - | - | - |
| Cam Fowler |
D |
35 | 15 | 2 | $5,100,000 | $5,100,000 | UFA | - | - | - | - |
| Adin Hill |
G |
30 | 10 | 2 | $4,950,000 | UFA | - | - | - | - | - |
| Will Borgen |
D |
30 | 8 | 3 | $4,100,000 | $4,100,000 | $4,100,000 | UFA | - | - | - |
| Tanner Jeannot |
LW RW |
29 | 8 | 3 | $3,900,000 | $3,900,000 | $3,900,000 | UFA | - | - | - |
| Yakov Trenin |
C |
29 | 10 | 3 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - |
| Steven Stamkos |
C LW RW |
36 | 17 | 4 | $3,240,000 | $3,240,000 | $3,240,000 | UFA | - | - | - |
| Kaapo Kakko |
LW RW |
25 | 6 | 1 | $3,050,000 | RFA | - | - | - | - | - |
| Matthew Savoie |
C LW RW |
22 | 3 | 4 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | - | - |
| Dawson Mercer |
C LW RW |
25 | 5 | 4 | $2,750,000 | $2,750,000 | RFA | - | - | - | - |
| Shane Wright |
C |
22 | 3 | 4 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | RFA | - | - |
| Ryan Pulock |
D |
32 | 12 | 3 | $2,275,000 | $2,275,000 | UFA | - | - | - | - |
| Adam Wilsby |
D |
26 | 4 | 1 | $2,150,000 | RFA | - | - | - | - | - |
| Charlie Lindgren |
G |
33 | 12 | 3 | $1,950,000 | $1,950,000 | $1,950,000 | UFA | - | - | - |
| Erik Brannstrom |
D |
27 | 8 | 2 | $1,950,000 | UFA | - | - | - | - | - |
| Pierre-Olivier Joseph |
D |
27 | 8 | 2 | $1,750,000 | UFA | - | - | - | - | - |
| Dominic James |
C LW RW |
24 | 2 | 3 | $1,700,000 | $1,700,000 | $1,700,000 | RFA | - | - | - |
| Isaak Phillips |
D |
25 | 5 | 1 | $1,470,000 | RFA | - | - | - | - | - |
| Alexei Protas |
C |
25 | 6 | 4 | $1,350,000 | RFA | - | - | - | - | - |
| Alex Petrovic |
D |
34 | 14 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - |
| John St. Ivany |
D |
27 | 5 | 2 | $1,100,000 | UFA | - | - | - | - | - |
| Cale Fleury |
D |
28 | 7 | 2 | $1,000,000 | $1,000,000 | UFA | - | - | - | - |
| Justin Kirkland |
C |
30 | 10 | 2 | $1,000,000 | UFA | - | - | - | - | - |
| Kim Saarinen |
G |
20 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Nick Jensen |
D |
36 | 14 | 0 | $950,000 | UFA | - | - | - | - | - |
| Joel Kiviranta |
LW RW |
30 | 7 | 2 | $675,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $68,460,000 | $48,065,000 | $29,790,000 | $5,050,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Liam Foudy |
C |
26 | 7 | 2 | $2,486,438 | $2,486,438 | UFA | - | - | - | - |
| Victor Eklund |
LW RW |
20 | 0 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Brad Lambert |
C |
23 | 3 | 4 | $1,550,000 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - |
| Ty Nelson |
D |
22 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Quinn Beauchesne |
D |
19 | 0 | 3 | $900,000 | $900,000 | $900,000 | RFA | - | - | - |
| Jakub Brabenec |
C LW RW |
23 | 3 | 1 | $866,250 | RFA | - | - | - | - | - |
| Matej Blumel |
LW RW |
26 | 5 | 1 | $826,875 | RFA | - | - | - | - | - |
| Brent Johnson |
D |
23 | 2 | 3 | $825,000 | RFA | - | - | - | - | - |
| Carson Birnie |
C |
21 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Colby Woogk |
D |
22 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Colin Grable |
D |
23 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Josh Mori |
D |
22 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Julian Beaumont |
LW RW |
22 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Marshall Finnie |
C |
22 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Patrick Murphy |
LW RW |
21 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| T.J. Semptimphelter |
G
|
24 | 0 | 3 | $800,000 | $800,000 | $800,000 | RFA | - | - | - |
| Arthur Smith |
G
|
22 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Domenic Divincentiis |
G
|
22 | 3 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Jared Davidson |
C |
24 | 2 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Logan Wormald |
C LW RW |
21 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Mark Sever |
LW RW |
21 | 0 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| David Breazeale |
D |
26 | 0 | 1 | $800,000 | RFA | - | - | - | - | - |
| Nick Malik |
G
|
24 | 3 | 1 | $800,000 | RFA | - | - | - | - | - |
| William Trudeau |
D |
24 | 4 | 2 | $787,500 | RFA | - | - | - | - | - |
| Jackson Dorrington |
D |
22 | 2 | 3 | $750,000 | RFA | - | - | - | - | - |
| Walker Duehr |
LW RW |
29 | 5 | 2 | $680,000 | UFA | - | - | - | - | - |
| Finn Harding |
D |
21 | 1 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Parker Bell |
LW RW |
23 | 2 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $26,134,563 | $19,148,938 | $10,700,000 | $1,550,000 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $4,851,251 | $4,152,688 | $3,307,794 | $2,392,794 | $2,237,794 | $2,237,794 | $2,237,794 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 60 | $1,750,000 | $1,750,000 | $1,750,000 | - | - | - | - | - | - | - |
| Kirk Muller | 60 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,350,000 | $1,750,000 | $1,750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 0 | 0 | 0% | $89 | $0 |
| Level 2: 5250 | 0 | 0 | 0% | $49 | $0 |
| Level 3: 2600 | 0 | 0 | 0% | $26 | $0 |
| Level 4: 4200 | 0 | 0 | 0% | $14 | $0 |
| Level 5: 1200 | 0 | 0 | 0% | $193 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|