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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid |
C LW RW |
29 | 10 | 7 | $9,040,000 | $9,040,000 | $9,040,000 | $9,040,000 | $9,040,000 | UFA | - |
| Filip Forsberg |
LW RW |
32 | 13 | 7 | $5,250,000 | UFA | - | - | - | - | - |
| Dylan Larkin |
C LW RW |
30 | 11 | 7 | $5,950,000 | $5,950,000 | $5,950,000 | $5,950,000 | UFA | - | - |
| Chandler Stephenson |
C LW |
32 | 12 | 1 | $5,550,000 | UFA | - | - | - | - | - |
| Seth Jones |
D |
32 | 12 | 7 | $5,500,000 | $5,500,000 | UFA | - | - | - | - |
| Roman Josi |
D |
36 | 16 | 3 | $5,290,000 | $5,290,000 | $5,290,000 | UFA | - | - | - |
| Patrik Laine |
LW RW |
28 | 9 | 5 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| John Tavares |
C LW RW |
36 | 16 | 5 | $4,480,000 | UFA | - | - | - | - | - |
| Adam Larsson |
D |
34 | 14 | 3 | $4,380,000 | $4,380,000 | $4,380,000 | UFA | - | - | - |
| Lucas Raymond |
LW RW |
24 | 5 | 4 | $4,300,000 | $4,300,000 | $4,300,000 | RFA | - | - | - |
| Marcus Pettersson |
D |
30 | 10 | 4 | $3,250,000 | $3,250,000 | UFA | - | - | - | - |
| Owen Tippett |
LW RW |
27 | 8 | 1 | $2,750,000 | UFA | - | - | - | - | - |
| Connor Zary |
C LW RW |
25 | 5 | 4 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | - | - | - |
| Radko Gudas |
D |
36 | 14 | 2 | $1,920,000 | $1,920,000 | UFA | - | - | - | - |
| Brandon Duhaime |
LW RW |
29 | 7 | 4 | $1,850,000 | $1,850,000 | $1,850,000 | UFA | - | - | - |
| Kaapo Kakko |
LW RW |
25 | 6 | 3 | $1,700,000 | RFA | - | - | - | - | - |
| Leo Carlsson |
C |
22 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Jake Allen |
G |
36 | 16 | 1 | $1,400,000 | UFA | - | - | - | - | - |
| Barclay Goodrow |
C LW RW |
33 | 13 | 3 | $985,000 | $985,000 | $985,000 | UFA | - | - | - |
| Oliver Ekman-Larsson |
D |
35 | 15 | 5 | $850,000 | $850,000 | UFA | - | - | - | - |
| Nick Blankenburg |
D |
28 | 5 | 3 | $785,000 | $785,000 | $785,000 | UFA | - | - | - |
| Jacob Markstrom |
G |
36 | 16 | 3 | $750,000 | UFA | - | - | - | - | - |
| Eric Comrie |
G |
31 | 12 | 2 | $680,000 | $680,000 | UFA | - | - | - | - |
| PRO TOTALS | $75,160,000 | $53,280,000 | $39,580,000 | $14,990,000 | $9,040,000 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Samuel Poulin |
LW RW |
25 | 6 | 1 | $1,653,750 | RFA | - | - | - | - | - |
| Kasper Halttunen |
LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Ondrej Becher |
C LW RW |
22 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Anton Wahlberg |
C |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Dennis Hildeby |
G
|
25 | 5 | 1 | $1,096,988 | RFA | - | - | - | - | - |
| Jakub Skarek |
G
|
27 | 7 | 1 | $1,074,938 | RFA | - | - | - | - | - |
| Joni Jurmo |
D |
24 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Olivier Nadeau |
C LW RW |
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Stanislav Svozil |
D |
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Caleb Jones |
D |
29 | 9 | 3 | $995,000 | $995,000 | $995,000 | UFA | - | - | - |
| Jacob Gaucher |
C LW RW |
25 | 1 | 3 | $985,000 | $985,000 | $985,000 | RFA | - | - | - |
| Sam Morton |
C |
27 | 1 | 1 | $985,000 | RFA | - | - | - | - | - |
| Emil Pieniniemi |
D |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Oscar Fisker Molgaard |
C |
21 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Scott Ratzlaff |
G
|
21 | 1 | 2 | $975,000 | $975,000 | RFA | - | - | - | - |
| Skyler BrindAmour |
C |
27 | 1 | 1 | $885,000 | RFA | - | - | - | - | - |
| Daemon Hunt |
D |
24 | 5 | 3 | $866,250 | RFA | - | - | - | - | - |
| Kevin He |
LW |
20 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Thomas Milic |
G
|
23 | 2 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Jeffrey Viel |
LW RW |
29 | 6 | 3 | $785,000 | $785,000 | $785,000 | UFA | - | - | - |
| Jan Bednar |
G
|
24 | 4 | 2 | $785,000 | $785,000 | RFA | - | - | - | - |
| William Lagesson |
D |
30 | 9 | 2 | $775,000 | UFA | - | - | - | - | - |
| Daylan Kuefler |
LW RW |
24 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Austin Roest |
C LW RW |
22 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Niko Huuhtanen |
LW RW |
23 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Maximus Wanner |
D |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Jaxson Stauber |
G
|
27 | 5 | 1 | $690,000 | RFA | - | - | - | - | - |
| Cole Reinhardt |
LW RW |
26 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Michal Postava |
G
|
24 | 2 | 2 | $675,000 | $675,000 | RFA | - | - | - | - |
| Glenn Gawdin |
C |
29 | 10 | 3 | $655,000 | $655,000 | UFA | - | - | - | - |
| Joe Hicketts |
D |
30 | 9 | 3 | $650,000 | $650,000 | $650,000 | UFA | - | - | - |
| Nathan Gaucher |
C |
23 | 4 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Brady Stonehouse |
LW RW |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Tristan Allard |
C LW RW |
24 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Joel Nystrom |
D |
24 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $31,335,676 | $20,526,250 | $6,140,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $4,621,943 | $3,541,000 | $2,102,375 | $1,488,375 | $1,488,375 | $1,488,375 | $1,488,375 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jay Woodcroft | 50 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - | - |
| Todd McLellan | 58 | $600,000 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 166,885 | 6,181 | 99% | $86 | $14,352,110 |
| Level 2: 5250 | 121,072 | 4,484 | 85% | $51 | $6,174,672 |
| Level 3: 2600 | 69,203 | 2,563 | 99% | $26 | $1,799,278 |
| Level 4: 4200 | 94,830 | 3,512 | 84% | $15 | $1,422,450 |
| Level 5: 1200 | 32,152 | 1,191 | 99% | $190 | $6,108,880 |
| Total Attendance: | 484,142 | 17,931 | 92% | - | $40,307,477 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|