Finances


NHL Payroll

Finances - NHL Payroll
Players Position(s) Age Contract Type 2021-22 2022-23 2023-24 2024-25 2025-26
Nathan MacKinnon
C
 
 
 
 
26 One-Way $10,450,000 $10,450,000 $10,450,000 $10,450,000 UFA
Mitch Marner
 
 
RW
 
 
24 One-Way $7,500,000 $7,500,000 $7,500,000 RFA -
Sergei Bobrovsky
 
 
 
 
G
33 One-Way $5,850,000 UFA - - -
Patrik Laine
 
LW
RW
 
 
23 One-Way $5,500,000 $5,500,000 $5,500,000 RFA -
John Klingberg
 
 
 
D
 
29 One-Way $5,000,000 UFA - - -
Travis Konecny
 
 
RW
 
 
24 One-Way $4,500,000 $4,500,000 $4,500,000 RFA -
William Nylander
 
 
RW
 
 
25 One-Way $4,500,000 RFA - - -
Dougie Hamilton
 
 
 
D
 
28 One-Way $4,000,000 UFA - - -
Erik Karlsson
 
 
 
D
 
31 One-Way $3,850,000 $3,850,000 UFA - -
Nick Jensen
 
 
 
D
 
31 One-Way $3,700,000 $3,700,000 UFA - -
Jake DeBrusk
 
LW
 
 
 
25 One-Way $2,800,000 $2,800,000 RFA - -
Joel Eriksson Ek
C
 
 
 
 
24 One-Way $2,400,000 $2,400,000 $2,400,000 RFA -
Matt Roy
 
 
 
D
 
26 One-Way $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA
Jared McCann
C
LW
 
 
 
25 One-Way $1,900,000 $1,900,000 RFA - -
Trevor Lewis
C
LW
RW
 
 
34 One-Way $1,750,000 UFA - - -
Janne Kuokkanen
 
LW
 
 
 
23 Two-Way $1,250,000 $1,250,000 $1,250,000 RFA -
Dominic Toninato
C
 
 
 
 
27 Two-Way $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA
Gustav Forsling
 
 
 
D
 
25 Two-Way $999,900 RFA - - -
Nick Suzuki
C
 
 
 
 
22 Two-Way $925,000 $925,000 RFA - -
Rasmus Asplund
C
LW
 
 
 
24 Two-Way $925,000 RFA - - -
Mikey Anderson
 
 
 
D
 
22 Two-Way $900,000 $900,000 RFA - -
Eric Comrie
 
 
 
 
G
26 Two-Way $800,000 RFA - - -
TOTAL PAYROLL $72,499,900 $48,675,000 $34,600,000 $13,450,000 $0
Bonus - - - - -

AHL Payroll

Finances - AHL Payroll
Players Position(s) Age Contract Type 2021-22 2022-23 2023-24 2024-25 2025-26
Aaron Ness
 
 
 
D
 
31 Two-Way $1,500,000 $1,500,000 UFA - -
Cal O'Reilly
C
 
 
 
 
35 Two-Way $1,375,000 UFA - - -
Dominic Turgeon
C
 
 
 
 
25 Two-Way $1,080,000 RFA - - -
Cameron Hughes
C
LW
 
 
 
25 Two-Way $1,072,500 $1,072,500 RFA - -
Evgeny Svechnikov
 
 
RW
 
 
25 Two-Way $999,900 $999,900 RFA - -
Simon Benoit
 
 
 
D
 
23 One-Way $968,750 RFA - - -
Zach Senyshyn
 
 
RW
 
 
24 Two-Way $962,500 $962,500 $962,500 RFA -
Austin Czarnik
C
 
RW
 
 
29 Two-Way $962,500 UFA - - -
Ryan Shea
 
 
 
D
 
24 Two-Way $937,500 $937,500 $937,500 RFA -
Christian Jaros
 
 
 
D
 
25 Two-Way $935,000 RFA - - -
Ryan McLeod
C
 
 
 
 
22 Two-Way $925,000 $925,000 RFA - -
Joseph Woll
 
 
 
 
G
23 Two-Way $900,000 $900,000 RFA - -
Brett Ritchie
 
 
RW
 
 
28 Two-Way $880,000 $880,000 $880,000 UFA -
Tomas Jurco
 
LW
RW
 
 
29 Two-Way $877,250 $877,250 $877,250 UFA -
Matt Boldy
 
LW
 
 
 
20 Two-Way $875,000 $875,000 $875,000 RFA -
Dylan Ferguson
 
 
 
 
G
23 Two-Way $875,000 $875,000 RFA - -
Oliver Kylington
 
 
 
D
 
24 One-Way $875,000 $875,000 RFA - -
Kieffer Bellows
 
LW
 
 
 
23 Two-Way $875,000 RFA - - -
Joe Snively
 
LW
 
 
 
25 One-Way $850,000 $850,000 RFA - -
Carl Dahlstrom
 
 
 
D
 
26 Two-Way $825,000 $825,000 $825,000 UFA -
Jonathan Gruden
C
LW
 
 
 
21 Two-Way $800,000 $800,000 RFA - -
Yannick Veilleux
 
LW
 
 
 
28 Two-Way $785,000 UFA - - -
Joe Cecconi
 
 
 
D
 
24 Two-Way $770,000 RFA - - -
Cole Hults
 
 
 
D
 
23 Two-Way $750,000 $750,000 RFA - -
Justin Brazeau
 
 
RW
 
 
23 Two-Way $750,000 $750,000 RFA - -
Luke Green
 
 
 
D
 
23 Two-Way $700,000 RFA - - -
Stuart Skinner
 
 
 
 
G
23 Two-Way $700,000 RFA - - -
TOTAL PAYROLL $24,805,900 $15,654,650 $5,357,250 $0 $0

Coaching Payroll

Finances - Coaches
Name Age Contract Type 2021-22 2022-23 2023-24 2024-25
Alain Vigneault 60 NHL $3,400,000 $3,400,000 $3,400,000 -
Ryan Warsofsky 34 AHL $250,000 $250,000 $250,000 -
TOTAL PAYROLL $3,650,000 $3,650,000 $3,650,000 $0

Attendance

NHL attendance through 5 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  5737 28,585  5,717  100% $167  $4,773,695
Level 2:  4781 21,466  4,293  90% $127  $2,726,182
Level 3:  1912 9,560  1,912  100% $43  $411,080
Level 4:  3825 19,125  3,825  100% $42  $803,250
Luxury Suites:  1000 5,000  1,000  100% $300  $1,500,000
TOTALS 83,736  16,747 97% - $9,448,197

AHL attendance through 5 games
Arena Capacity Total Attendance Attendance per Game PCT Ticket Price Ticket Revenue
Level 1:  3505 8,128  1,626  46% $22  $178,816
Level 2:  4907 10,151  2,030  41% $19  $192,869
TOTALS 18,279  3,656 43% - $336,980

Balance Sheet

Income
Home Games Left 36
Average Attendance 16,747 (97%)
Average Income per NHL Game $1,889,639
Average Income per AHL Game $67,396
Season-to-Date Revenue $9,785,177
Estimated Revenue Remaining $68,027,018
Estimated Season Revenue $77,812,195
  Expenses
Days Remaining 1
NHL Expenses per Day $446,555
NHL Expenses Season-to-Date $11,111,942
AHL Expenses per Day $24,853
AHL Expenses Season-to-Date $532,874
NHL Payroll $75,193,650
Estimated Season Expenses $71,480,844

Bank Account
Current Funds $27,035,655
Projected Revenue + $77,812,195
Projected Expenses - $71,480,844
Projected Bankroll $33,367,006
 
Payroll
Salary Cap Space $2,500,100
Salary Floor Space $23,099,900