Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joe Thornton |
C |
41 | $6,500,000 | UFA | - | - | - | - | - | - | - | - |
| Marc-Antoine Pouliot |
C RW |
35 | $6,500,000 * | UFA | - | - | - | - | - | - | - | - |
| David Savard |
D |
30 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - |
| Auston Matthews |
C |
23 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | RFA | - | - | - | - | - |
| Cam Ward |
G |
36 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - | - | - | - | - |
| Jack Johnson |
D |
33 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | - | - | - | - |
| Michael Del Zotto |
D |
30 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - | - | - |
| Blake Wheeler |
RW |
34 | $4,250,000 | UFA | - | - | - | - | - | - | - | - |
| Marcus Johansson |
C LW |
30 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Drew Stafford |
LW RW |
35 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | - | - | - | - | - | - |
| Ben Chiarot |
D |
29 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - |
| Connor Murphy |
D |
27 | $1,850,000 | $1,850,000 | RFA | - | - | - | - | - | - | - |
| Martin Hanzal |
C |
33 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Connor Brown |
RW |
26 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Carl Gunnarsson |
D |
34 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - | - | - | - |
| Patrick Marleau |
C LW |
41 | $1,100,000 | UFA | - | - | - | - | - | - | - | - |
| Antti Raanta |
G |
31 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Valtteri Filppula |
C |
36 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Brian Gibbons |
C LW RW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jake Dotchin |
D |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Gabriel Bourque |
LW RW |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| John Hayden |
LW RW |
25 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $790,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $69,240,000 | $46,050,000 | $41,500,000 | $25,750,000 | $14,000,000 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Mantha |
D |
24 | $870,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Pirri |
C LW RW |
29 | $840,000 | UFA | - | - | - | - | - | - | - | - |
| Fabian Zetterlund |
RW |
21 | $809,167 | $809,167 | $809,167 | RFA | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
23 | $792,500 | $792,500 | RFA | - | - | - | - | - | - | - |
| Sebastian Aho |
D |
24 | $770,000 | RFA | - | - | - | - | - | - | - | - |
| Austin Wagner |
LW |
23 | $759,167 | RFA | - | - | - | - | - | - | - | - |
| Lukas Sedlak |
C LW |
27 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Oscar Dansk |
G |
26 | $700,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Trevor Murphy |
D |
25 | $700,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Brenden Kichton |
D |
28 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Calvin Thurkauf |
C LW |
23 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Greg McKegg |
C LW |
28 | $700,000 | RFA | - | - | - | - | - | - | - | - |
| Brandon Halverson |
G |
24 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Gabriel Gagne |
RW |
24 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Kalle Kossila |
C LW |
27 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Nick Paul |
LW |
25 | $650,000 | $700,000 | RFA | - | - | - | - | - | - | - |
| Brendan Ranford |
LW RW |
28 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Garrett Mitchell |
C RW |
29 | $650,000 | UFA | - | - | - | - | - | - | - | - |
| Jaycob Megna |
D |
28 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Logan Shaw |
RW |
28 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Matiss Kivlenieks |
G |
24 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Matt Donovan |
D |
30 | $650,000 | UFA | - | - | - | - | - | - | - | - |
| Taylor Leier |
LW |
26 | $650,000 | RFA | - | - | - | - | - | - | - | - |
| Zach Trotman |
D |
30 | $650,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $16,890,834 | $6,601,667 | $809,167 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2030/30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Reirden | 49 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 13 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7402 | 48,113 | 3,701 | 50% | $200 | $9,622,600 |
| Level 2: 3701 | 24,050 | 1,850 | 50% | $150 | $3,607,500 |
| Level 3: 4627 | 30,082 | 2,314 | 50% | $80 | $2,406,560 |
| Level 4: 1851 | 12,038 | 926 | 50% | $50 | $601,900 |
| Level 5: 925 | 6,220 | 478 | 52% | $300 | $1,866,000 |
| Total Attendance: | 120,503 | 9,269 | 50% | - | $26,975,797 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|