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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Mitchell Marner |
C LW RW |
29 | 10 | 7 | $7,627,500 | $7,627,500 | $7,627,500 | $7,627,500 | $7,627,500 | UFA | - |
| Brandon Hagel |
LW RW |
28 | 8 | 4 | $6,696,500 | $6,696,500 | $6,696,500 | $6,696,500 | UFA | - | - |
| Adam Fox |
D |
28 | 7 | 7 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 |
| Bo Horvat |
C |
31 | 12 | 6 | $5,350,000 | $5,350,000 | UFA | - | - | - | - |
| Anthony Stolarz |
G |
32 | 13 | 2 | $4,500,000 | $4,500,000 | UFA | - | - | - | - |
| Nico Hischier |
C LW RW |
27 | 9 | 7 | $4,410,000 * | $4,410,000 * | $4,410,000 * | $4,410,000 * | $4,410,000 * | $4,410,000 * | UFA |
| Morgan Geekie |
C LW RW |
28 | 8 | 4 | $4,350,000 | $4,350,000 | $4,350,000 | $4,350,000 | UFA | - | - |
| Adam Henrique |
C LW RW |
36 | 16 | 3 | $4,000,000 | UFA | - | - | - | - | - |
| Jake McCabe |
D |
33 | 12 | 2 | $3,650,000 | UFA | - | - | - | - | - |
| Sean Durzi |
D |
28 | 7 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | - | - |
| Tyler Toffoli |
C LW RW |
34 | 15 | 4 | $2,950,000 | UFA | - | - | - | - | - |
| Brenden Dillon |
D |
36 | 16 | 3 | $2,850,000 | UFA | - | - | - | - | - |
| Ross Colton |
C LW RW |
30 | 8 | 4 | $2,450,000 | $2,450,000 | UFA | - | - | - | - |
| Yanni Gourde |
C LW RW |
35 | 15 | 5 | $2,250,000 | UFA | - | - | - | - | - |
| Christopher Tanev |
D |
37 | 17 | 2 | $2,200,000 | UFA | - | - | - | - | - |
| Mackenzie Blackwood |
G |
30 | 10 | 1 | $2,150,000 | UFA | - | - | - | - | - |
| Nathan Bastian |
C LW RW |
29 | 9 | 4 | $2,100,000 | $2,100,000 | $2,100,000 | UFA | - | - | - |
| Shakir Mukhamadullin |
D |
24 | 4 | 4 | $1,950,000 | $1,950,000 | $1,950,000 | $1,950,000 | RFA | - | - |
| Brett Kulak |
D |
32 | 12 | 3 | $1,950,000 | UFA | - | - | - | - | - |
| Luke Glendening |
C LW RW |
37 | 13 | 1 | $1,750,000 | UFA | - | - | - | - | - |
| Noah Cates |
LW RW |
27 | 5 | 2 | $1,700,000 | RFA | - | - | - | - | - |
| Will Smith |
C |
21 | 2 | 2 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Jack Drury |
C |
26 | 5 | 3 | $1,400,000 | $1,400,000 | RFA | - | - | - | - |
| PRO TOTALS | $77,284,000 | $51,834,000 | $36,634,000 | $34,534,000 | $18,287,500 | $10,660,000 | $6,250,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Hunter Drew |
D |
28 | 6 | 2 | $1,502,456 | $1,502,456 | UFA | - | - | - | - |
| Terik Parascak |
C |
20 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Corson Ceulemans |
D |
23 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Jagger Firkus |
LW RW |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Nathan Legare |
LW RW |
25 | 6 | 2 | $1,378,125 | $1,378,125 | RFA | - | - | - | - |
| Harrison Brunicke |
D |
20 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Samu Salminen |
C LW |
23 | 1 | 2 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Fraser Minten |
C |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Cale Fleury |
D |
28 | 7 | 1 | $1,185,119 | UFA | - | - | - | - | - |
| Johnny Gruden |
C |
26 | 7 | 3 | $1,074,938 | RFA | - | - | - | - | - |
| Graeme Clarke |
LW RW |
25 | 5 | 3 | $1,023,750 | RFA | - | - | - | - | - |
| Florian Xhekaj |
LW RW |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Hunter Brzustewicz |
D |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Matt Davis |
G
|
25 | 2 | 2 | $892,500 | $892,500 | RFA | - | - | - | - |
| Connor Ungar |
G
|
24 | 3 | 1 | $892,500 | RFA | - | - | - | - | - |
| Gabriel Szturc |
C |
23 | 3 | 3 | $850,000 | RFA | - | - | - | - | - |
| Kenny Connors |
C |
23 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| James Malatesta |
LW RW |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Tucker Robertson |
C |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Shane Lachance |
LW |
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Riley Mercer |
G
|
22 | 2 | 1 | $750,000 | RFA | - | - | - | - | - |
| Devon Levi |
G
|
25 | 4 | 2 | $735,000 | $735,000 | RFA | - | - | - | - |
| Francesco Arcuri |
C |
23 | 4 | 2 | $735,000 | $735,000 | RFA | - | - | - | - |
| Clay Stevenson |
G
|
27 | 5 | 1 | $735,000 | RFA | - | - | - | - | - |
| Andre Gasseau |
C LW |
23 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Dyllan Gill |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Emmitt Finnie |
C LW RW |
21 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Ben Dexheimer |
D |
24 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| Hudson Thornton |
D |
23 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| John Prokop |
D |
25 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $29,079,388 | $14,718,081 | $2,750,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $4,260,149 | $2,824,019 | $1,627,210 | $1,352,210 | $1,352,210 | $1,352,210 | $1,352,210 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 60 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Phil Housley | 65 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 28 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 174,291 | 6,225 | 100% | $86 | $14,989,026 |
| Level 2: 5250 | 146,241 | 5,223 | 99% | $49 | $7,165,809 |
| Level 3: 2600 | 71,740 | 2,562 | 99% | $26 | $1,865,240 |
| Level 4: 4200 | 116,955 | 4,177 | 99% | $14 | $1,637,370 |
| Level 5: 1200 | 33,290 | 1,189 | 99% | $190 | $6,325,100 |
| Total Attendance: | 542,517 | 19,376 | 99% | - | $43,176,434 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|