Finances

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2033/33
Steven Stamkos	C LW RW	33	$10,000,000^*	UFA	-	-	-	-	-	-	-	-
Tyler Myers	D	33	$6,000,000	$6,000,000	UFA	-	-	-	-	-	-	-
Mark Giordano	D	40	$6,000,000^*	UFA	-	-	-	-	-	-	-	-
Matt Duchene	C LW RW	32	$5,500,000	UFA	-	-	-	-	-	-	-	-
Nazem Kadri	C	33	$5,000,000	UFA	-	-	-	-	-	-	-	-
Jordan Binnington	G	30	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Max Pacioretty	LW	35	$3,500,000^*	UFA	-	-	-	-	-	-	-	-
Tyler Johnson	C RW	33	$3,250,000	$6,250,000	UFA	-	-	-	-	-	-	-
Vince Dunn	D	27	$3,000,000	RFA	-	-	-	-	-	-	-	-
Michael Bunting	LW RW	28	$2,500,000^*	$2,500,000^*	$2,500,000^*	UFA	-	-	-	-	-	-
Jack Roslovic	C RW	26	$2,500,000	RFA	-	-	-	-	-	-	-	-
Tomas Tatar	LW RW	33	$2,500,000	UFA	-	-	-	-	-	-	-	-
Anthony Beauvillier	C LW	26	$2,400,000	$2,400,000	UFA	-	-	-	-	-	-	-
Alexandre Texier	C LW	24	$1,750,000	RFA	-	-	-	-	-	-	-	-
Carson Soucy	D	29	$1,500,000	UFA	-	-	-	-	-	-	-	-
Justin Holl	D	31	$1,300,000	UFA	-	-	-	-	-	-	-	-
Andreas Johnsson	LW RW	29	$1,000,000	UFA	-	-	-	-	-	-	-	-
Sonny Milano	LW	27	$850,000	UFA	-	-	-	-	-	-	-	-
Ville Husso	G	28	$850,000	UFA	-	-	-	-	-	-	-	-
Sam Steel	C LW	25	$800,000	RFA	-	-	-	-	-	-	-	-
Haydn Fleury	D	27	$775,000	RFA	-	-	-	-	-	-	-	-
Andreas Englund	D	27	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			$7,912,500	-	-	-	-	-	-	-	-	-
PRO TOTALS			$73,137,500	$20,650,000	$2,500,000	$0	$0	$0	$0	$0	$0	$0

Finances - Farm Team Payroll

Players	Position(s)	Age	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2033/33
Daniil Tarasov	G	26	$874,125	RFA	-	-	-	-	-	-	-	-
Lucas Edmonds	LW RW	22	$861,667	$861,667	$861,667	RFA	-	-	-	-	-	-
Michael Vukojevic	D	22	$850,833	$850,833	RFA	-	-	-	-	-	-	-
Dylan Gambrell	C	27	$850,000	UFA	-	-	-	-	-	-	-	-
Mikko Kokkonen	D	22	$846,667	$846,667	$846,667	RFA	-	-	-	-	-	-
Jasper Weatherby	C LW	25	$842,500	RFA	-	-	-	-	-	-	-	-
Eric Robinson	LW	28	$825,000	UFA	-	-	-	-	-	-	-	-
Jeremie Poirier	D	21	$823,333	$823,333	$823,333	RFA	-	-	-	-	-	-
Riley Damiani	C	23	$803,333	RFA	-	-	-	-	-	-	-	-
Joel Hofer	G	23	$795,000	RFA	-	-	-	-	-	-	-	-
Arnaud Durandeau	LW	24	$787,500	RFA	-	-	-	-	-	-	-	-
Arturs Silovs	G	22	$786,111	$786,111	RFA	-	-	-	-	-	-	-
David Gustafsson	C	23	$750,000	$775,000	RFA	-	-	-	-	-	-	-
Parker Kelly	C LW	24	$750,000	$775,000	RFA	-	-	-	-	-	-	-
Adam Erne	LW RW	28	$750,000	UFA	-	-	-	-	-	-	-	-
Alex Belzile	C RW	32	$750,000	UFA	-	-	-	-	-	-	-	-
Andy Welinski	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Dillon Heatherington	D	28	$750,000	UFA	-	-	-	-	-	-	-	-
Jeffrey Truchon-Viel	LW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Kevin Gravel	D	31	$750,000	UFA	-	-	-	-	-	-	-	-
Nate Schnarr	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
Nick Seeler	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Ryan Lomberg	LW	29	$750,000	UFA	-	-	-	-	-	-	-	-
Tyler Pitlick	C RW	32	$750,000	UFA	-	-	-	-	-	-	-	-
Wyatt Newpower	D	26	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$19,696,069	$5,718,611	$2,531,667	$0	$0	$0	$0	$0	$0	$0

Finances - Coaching Payroll

Players	Age	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2033/33
David Quinn	57	$2,500,000	$2,500,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,500,000	$2,500,000	$0	$0	$0	$0	$0	$0	$0	$0

PRO Attendance - 2 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 7025	8,316	4,158	59%	$100	$831,600
Level 2: 3512	4,237	2,119	60%	$60	$254,220
Level 3: 4391	5,282	2,641	60%	$35	$184,870
Level 4: 1756	2,004	1,002	57%	$25	$50,100
Level 5: 878	977	489	56%	$200	$195,400
Total Attendance:	20,816	10,408	59%	-	$2,259,123

Income

Expense

Bank Account

Salary Cap