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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C |
31 | 13 | 6 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | - |
| Miro Heiskanen |
D |
27 | 9 | 7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA |
| Jordan Binnington |
G |
33 | 14 | 2 | $5,815,000 | UFA | - | - | - | - | - |
| Gabriel Landeskog |
LW RW |
34 | 15 | 2 | $5,750,000 | $5,750,000 | UFA | - | - | - | - |
| Taylor Hall |
LW RW |
35 | 16 | 1 | $5,120,000 | UFA | - | - | - | - | - |
| Dylan DeMelo |
D |
33 | 15 | 2 | $5,100,000 | $5,100,000 | UFA | - | - | - | - |
| Tyler Toffoli |
C LW RW |
34 | 16 | 2 | $4,260,000 | $4,260,000 | UFA | - | - | - | - |
| Semyon Varlamov |
G |
38 | 18 | 2 | $3,100,000 | UFA | - | - | - | - | - |
| Jake Evans |
C |
30 | 11 | 3 | $2,870,000 | UFA | - | - | - | - | - |
| Evan Rodrigues |
C LW RW |
33 | 13 | 2 | $2,860,000 | $2,860,000 | UFA | - | - | - | - |
| Marcus Johansson |
C LW RW |
36 | 16 | 1 | $2,750,000 | UFA | - | - | - | - | - |
| Yanni Gourde |
C LW RW |
35 | 16 | 2 | $2,550,000 | $2,550,000 | UFA | - | - | - | - |
| Marcus Foligno |
LW RW |
35 | 16 | 3 | $2,365,000 | UFA | - | - | - | - | - |
| Noah Gregor |
LW RW |
28 | 10 | 4 | $2,000,000 | UFA | - | - | - | - | - |
| Johnny Kovacevic |
D |
29 | 8 | 4 | $2,150,000 | $2,150,000 | UFA | - | - | - | - |
| Olen Zellweger |
D |
23 | 5 | 4 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | - | - | - |
| Elmer Soderblom |
LW RW |
25 | 5 | 4 | $1,900,000 | $1,900,000 | $1,900,000 | UFA | - | - | - |
| Otto Stenberg |
C LW RW |
21 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Ethen Frank |
C LW RW |
28 | 6 | 3 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | - | - | - |
| Matthew Kessel |
D |
26 | 5 | 3 | $1,400,000 | RFA | - | - | - | - | - |
| Elias Salomonsson |
D |
22 | 5 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Adam Edstrom |
C |
26 | 7 | 2 | $1,000,000 | RFA | - | - | - | - | - |
| Louis Crevier |
D |
25 | 5 | 4 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - | - |
| PRO TOTALS | $71,252,500 | $42,020,000 | $19,350,000 | $12,700,000 | $12,700,000 | $5,500,000 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Andreas Englund |
D |
30 | 11 | 4 | $1,852,500 | UFA | - | - | - | - | - |
| Tij Iginla |
LW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Jack Studnicka |
C |
27 | 9 | 3 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | - | - | - |
| Jake Wise |
C |
26 | 4 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Kasper Simontaival |
LW RW |
24 | 3 | 1 | $1,312,500 | RFA | - | - | - | - | - |
| Nick Bjugstad |
C |
34 | 14 | 3 | $1,310,000 | $1,310,000 | UFA | - | - | - | - |
| Ross Johnston |
LW RW |
32 | 13 | 2 | $1,260,000 | UFA | - | - | - | - | - |
| Julius Miettinen |
C LW RW |
20 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Lukas Dragicevic |
D |
21 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Viggo Gustafsson |
D |
20 | 1 | 3 | $1,200,000 | $1,200,000 | $1,200,000 | RFA | - | - | - |
| Caedan Bankier |
C |
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Talyn Boyko |
G
|
24 | 5 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Jack Thompson |
D |
24 | 6 | 2 | $909,563 | $909,563 | RFA | - | - | - | - |
| Hiroki Gojsic |
RW |
20 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Vilmer Alriksson |
C LW |
21 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Ashton Sautner |
D |
32 | 9 | 2 | $810,000 | $810,000 | UFA | - | - | - | - |
| Taylor Ward |
LW RW |
28 | 2 | 2 | $810,000 | UFA | - | - | - | - | - |
| Luke Cavallin |
G
|
25 | 3 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Sergei Ivanov |
G
|
22 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Taige Harding |
D |
24 | 2 | 2 | $750,000 | RFA | - | - | - | - | - |
| Loke Johansson |
D |
21 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Nathan Villeneuve |
C |
20 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Visa Vedenpaa |
G
|
21 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Zach Bogosian |
D |
36 | 19 | 2 | $700,000 | UFA | - | - | - | - | - |
| Connor Mackey |
D |
30 | 9 | 2 | $690,000 | UFA | - | - | - | - | - |
| Jack Malone |
C LW RW |
26 | 4 | 2 | $682,500 | RFA | - | - | - | - | - |
| Travis Boyd |
C |
33 | 12 | 2 | $680,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $27,077,063 | $14,753,313 | $2,650,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,707,706 | $1,475,331 | $265,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jim Montgomery | 58 | $1,200,000 | - | - | - | - | - | - | - | - | - |
| Geordie Kinnear | 52 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 47,999 | 6,000 | 96% | $105 | $5,039,895 |
| Level 2: 5250 | 40,743 | 5,093 | 97% | $58 | $2,363,094 |
| Level 3: 2600 | 20,603 | 2,575 | 99% | $30 | $618,090 |
| Level 4: 4200 | 33,262 | 4,158 | 99% | $15 | $498,930 |
| Level 5: 1200 | 9,212 | 1,152 | 96% | $210 | $1,934,520 |
| Total Attendance: | 151,819 | 18,977 | 97% | - | $14,113,613 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|