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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon |
C |
30 | 12 | 6 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA |
| Miro Heiskanen |
D |
26 | 8 | 7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 |
| Gabriel Landeskog |
LW RW |
33 | 14 | 7 | $7,093,750 | UFA | - | - | - | - | - |
| Jordan Binnington |
G |
32 | 13 | 2 | $5,815,000 | $5,815,000 | UFA | - | - | - | - |
| Reilly Smith |
LW RW |
34 | 14 | 4 | $4,675,000 | UFA | - | - | - | - | - |
| Ryan Strome |
C |
32 | 14 | 4 | $4,450,000 | UFA | - | - | - | - | - |
| Trevor Moore |
LW RW |
30 | 9 | 4 | $3,500,000 | UFA | - | - | - | - | - |
| Semyon Varlamov |
G |
37 | 17 | 2 | $3,100,000 | $3,100,000 | UFA | - | - | - | - |
| Jake Evans |
C |
29 | 10 | 3 | $2,870,000 | $2,870,000 | UFA | - | - | - | - |
| Johnny Kovacevic |
D |
28 | 7 | 4 | $2,150,000 | $2,150,000 | $2,150,000 | UFA | - | - | - |
| Sebastian Aho. |
D |
29 | 8 | 3 | $2,500,000 | UFA | - | - | - | - | - |
| Marcus Foligno |
LW RW |
34 | 15 | 3 | $2,365,000 | $2,365,000 | UFA | - | - | - | - |
| Noah Gregor |
LW RW |
27 | 9 | 4 | $2,000,000 | $2,000,000 | UFA | - | - | - | - |
| Andreas Englund |
D |
29 | 10 | 4 | $1,852,500 | $1,852,500 | UFA | - | - | - | - |
| Olen Zellweger |
D |
22 | 4 | 4 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | - | - |
| Elmer Soderblom |
LW RW |
24 | 4 | 4 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | UFA | - | - |
| Jack Studnicka |
C |
26 | 8 | 1 | $1,417,500 | UFA | - | - | - | - | - |
| Matthew Kessel |
D |
25 | 4 | 3 | $1,400,000 | $1,400,000 | RFA | - | - | - | - |
| Nick Bjugstad |
C |
33 | 13 | 3 | $1,310,000 | $1,310,000 | $1,310,000 | UFA | - | - | - |
| Ross Johnston |
LW RW |
31 | 12 | 2 | $1,260,000 | $1,260,000 | UFA | - | - | - | - |
| Adam Edstrom |
C |
25 | 6 | 2 | $1,000,000 | $1,000,000 | RFA | - | - | - | - |
| Louis Crevier |
D |
24 | 4 | 4 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | - | - |
| PRO TOTALS | $66,658,750 | $43,022,500 | $21,360,000 | $17,900,000 | $12,700,000 | $12,700,000 | $5,500,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tij Iginla |
LW |
19 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Otto Stenberg |
C LW RW |
20 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Elias Salomonsson |
D |
21 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Jake Wise |
C |
25 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Julius Miettinen |
C LW RW |
19 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Lukas Dragicevic |
D |
20 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Kasper Simontaival |
LW RW |
23 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Isaac Ratcliffe |
LW RW |
26 | 8 | 1 | $1,157,625 | UFA | - | - | - | - | - |
| Talyn Boyko |
G
|
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Caedan Bankier |
C |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Noel Hoefenmayer |
D |
26 | 7 | 3 | $909,563 | RFA | - | - | - | - | - |
| Carson Focht |
C |
25 | 5 | 3 | $866,250 | RFA | - | - | - | - | - |
| Jack Thompson |
D |
23 | 5 | 3 | $866,250 | RFA | - | - | - | - | - |
| Will Zmolek |
D |
26 | 4 | 2 | $840,000 | RFA | - | - | - | - | - |
| Hiroki Gojsic |
RW |
19 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Vilmer Alriksson |
C LW |
20 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Taylor Ward |
LW RW |
27 | 1 | 2 | $810,000 | $810,000 | UFA | - | - | - | - |
| Sergei Ivanov |
G
|
21 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Taige Harding |
D |
23 | 1 | 2 | $750,000 | $750,000 | RFA | - | - | - | - |
| Loke Johansson |
D |
20 | 1 | 3 | $700,000 | $700,000 | $700,000 | RFA | - | - | - |
| Nathan Villeneuve |
C |
19 | 1 | 3 | $700,000 | $700,000 | $700,000 | RFA | - | - | - |
| Visa Vedenpaa |
G
|
20 | 1 | 3 | $700,000 | $700,000 | $700,000 | RFA | - | - | - |
| Connor Mackey |
D |
29 | 8 | 2 | $690,000 | $690,000 | UFA | - | - | - | - |
| Jack Malone |
C LW RW |
25 | 3 | 2 | $682,500 | $682,500 | RFA | - | - | - | - |
| Kevin Wall |
LW RW |
25 | 3 | 1 | $682,500 | RFA | - | - | - | - | - |
| Mathieu Caron |
G
|
25 | 3 | 1 | $682,500 | RFA | - | - | - | - | - |
| Travis Boyd |
C |
32 | 11 | 2 | $680,000 | $680,000 | UFA | - | - | - | - |
| Luke Cavallin |
G
|
24 | 2 | 1 | $680,000 | RFA | - | - | - | - | - |
| Travis Dermott |
D |
29 | 10 | 1 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $26,820,938 | $17,261,250 | $7,250,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,682,094 | $1,726,125 | $725,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jim Montgomery | 57 | $1,200,000 | $1,200,000 | - | - | - | - | - | - | - | - |
| Geordie Kinnear | 52 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,800,000 | $1,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 5,559 | 5,559 | 89% | $88 | $489,192 |
| Level 2: 5250 | 4,872 | 4,872 | 93% | $50 | $243,600 |
| Level 3: 2600 | 2,600 | 2,600 | 100% | $25 | $65,000 |
| Level 4: 4200 | 3,720 | 3,720 | 89% | $15 | $55,800 |
| Level 5: 1200 | 1,179 | 1,179 | 98% | $185 | $218,115 |
| Total Attendance: | 17,930 | 17,930 | 92% | - | $1,446,804 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|