Finances


NHL Payroll

Finances - NHL Payroll
Players Position(s) Age Contract Type 2022-23 2023-24 2024-25 2025-26 2026-27
Nathan MacKinnon
C
 
 
 
 
27 One-Way $10,450,000 $10,450,000 $10,450,000 UFA -
Mitch Marner
 
 
RW
 
 
25 One-Way $7,500,000 $7,500,000 RFA - -
T.J. Oshie
 
 
RW
 
 
36 One-Way $6,500,000 $6,500,000 UFA - -
Travis Konecny
 
 
RW
 
 
25 One-Way $4,500,000 $4,500,000 RFA - -
Erik Karlsson
 
 
 
D
 
32 One-Way $3,850,000 UFA - - -
Jake DeBrusk
 
LW
RW
 
 
26 One-Way $2,800,000 RFA - - -
Jakub Vrana
 
LW
 
 
 
26 One-Way $2,500,000 RFA - - -
Vladislav Gavrikov
 
 
 
D
 
27 One-Way $2,500,000 RFA - - -
Joel Eriksson Ek
C
 
 
 
 
25 One-Way $2,400,000 $2,400,000 RFA - -
Matt Roy
 
 
 
D
 
27 One-Way $2,000,000 $2,000,000 $2,000,000 UFA -
Jared McCann
C
LW
 
 
 
26 One-Way $1,900,000 RFA - - -
Nick Suzuki
C
 
 
 
 
23 Two-Way $925,000 RFA - - -
Mikey Anderson
 
 
 
D
 
23 Two-Way $900,000 RFA - - -
TOTAL PAYROLL $48,725,000 $33,350,000 $12,450,000 $0 $0
Bonus - - - - -

AHL Payroll

Finances - AHL Payroll
Players Position(s) Age Contract Type 2022-23 2023-24 2024-25 2025-26 2026-27
Ryan Shea
 
 
 
D
 
25 Two-Way $937,500 $937,500 RFA - -
Ryan McLeod
C
 
 
 
 
23 Two-Way $925,000 RFA - - -
Joseph Woll
 
 
 
 
G
24 Two-Way $900,000 RFA - - -
Matt Boldy
 
LW
RW
 
 
21 Two-Way $875,000 $875,000 RFA - -
Dylan Ferguson
 
 
 
 
G
24 Two-Way $875,000 RFA - - -
Owen Tippett
 
 
RW
 
 
23 Two-Way $875,000 RFA - - -
Justin Danforth
C
 
RW
 
 
29 Two-Way $850,000 UFA - - -
Mike Hardman
 
LW
 
 
 
23 Two-Way $832,500 RFA - - -
Alec Regula
 
 
 
D
 
22 Two-Way $825,000 $825,000 RFA - -
Colt Conrad
C
 
 
 
 
25 Two-Way $800,000 $800,000 RFA - -
Andrew Nielsen
 
 
 
D
 
26 Two-Way $775,000 RFA - - -
Matt Kiersted
 
 
 
D
 
24 Two-Way $758,750 RFA - - -
Jermaine Loewen
 
LW
RW
 
 
24 Two-Way $750,000 RFA - - -
Jon Martin
 
 
RW
 
 
27 Two-Way $750,000 UFA - - -
Justin Brazeau
 
 
RW
 
 
24 Two-Way $750,000 RFA - - -
Hunter Drew
 
 
RW
 
 
24 Two-Way $700,000 RFA - - -
Nick Henry
 
 
RW
 
 
23 Two-Way $700,000 RFA - - -
TOTAL PAYROLL $13,878,750 $3,437,500 $0 $0 $0

Coaching Payroll

Finances - Coaches
Name Age Contract Type 2022-23 2023-24 2024-25 2025-26
Mike Sullivan 53 NHL $4,000,000 $4,000,000 $4,000,000 -
Ryan Warsofsky 34 AHL $250,000 $250,000 $250,000 -
TOTAL PAYROLL $4,250,000 $4,250,000 $4,250,000 $0

Attendance

NHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  5737 0% $164  $0
Level 2:  4781 0% $117  $0
Level 3:  1912 0% $77  $0
Level 4:  3825 0% $49  $0
Luxury Suites:  1000 0% $337  $0
TOTALS 0 0% - $0

AHL attendance through 0 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  3505 0% $40  $0
Level 2:  4907 0% $27  $0
TOTALS 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance 0%)
Average Income per NHL Game $0
Average Income per AHL Game $0
Season-to-Date Revenue $0
Estimated Revenue Remaining $0
Estimated Season Revenue $0
  Expenses
Days Remaining 1
NHL Expenses per Day $0
NHL Expenses Season-to-Date $0
AHL Expenses per Day $0
AHL Expenses Season-to-Date $0
NHL Payroll $48,725,000
Estimated Season Expenses $0

Bank Account
Current Funds $31,746,670
Projected Revenue + $0
Projected Expenses - $0
Projected Bankroll $31,746,670
 
Payroll
Salary Cap Space $75,000,000
Salary Floor Space $-49,400,000