Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| Auston Matthews |
C |
25 | $10,750,000 | $10,750,000 | $10,750,000 | RFA | - | - |
| Quinn Hughes |
D |
23 | $7,500,000 | RFA | - | - | - | - |
| Jonathan Huberdeau |
C LW RW |
29 | $7,425,000 | $7,425,000 | UFA | - | - | - |
| Vladimir Tarasenko |
RW |
31 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | - | - |
| Clayton Keller |
C LW RW |
24 | $6,050,000 | RFA | - | - | - | - |
| Jake Oettinger |
G |
24 | $5,650,000 | $5,650,000 | RFA | - | - | - |
| Nick Schmaltz |
C LW RW |
26 | $5,600,000 | RFA | - | - | - | - |
| Chris Tanev |
D |
33 | $4,700,000 | $4,700,000 | UFA | - | - | - |
| T.J. Brodie |
D |
32 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | - | - |
| Matt Roy |
D |
27 | $3,950,000 | RFA | - | - | - | - |
| Barclay Goodrow |
C LW RW |
29 | $3,025,000 | $3,025,000 | UFA | - | - | - |
| Dylan DeMelo |
D |
29 | $2,750,000 | UFA | - | - | - | - |
| Jimmy Vesey |
LW RW |
29 | $1,750,000 | UFA | - | - | - | - |
| Connor Clifton |
D |
27 | $1,500,000 | $1,500,000 | UFA | - | - | - |
| Dawson Mercer |
C RW |
21 | $975,000 | $975,000 | RFA | - | - | - |
| Mason McTavish |
C LW |
19 | $975,000 | $975,000 | RFA | - | - | - |
| Anthony Richard |
C LW RW |
26 | $900,000 | $900,000 | RFA | - | - | - |
| Kiefer Sherwood |
C LW RW |
27 | $825,000 | RFA | - | - | - | - |
| Alexander Nylander |
LW RW |
24 | $800,000 | $800,000 | $800,000 | RFA | - | - |
| Gavin Bayreuther |
D |
28 | $750,000 | UFA | - | - | - | - |
| Kirill Marchenko |
RW |
22 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Dustin Wolf |
G |
21 | $675,000 | RFA | - | - | - | - |
| PRO TOTALS | $77,875,000 | $48,025,000 | $22,875,000 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|---|
| JJ Peterka |
LW RW |
20 | $975,000 | $975,000 | RFA | - | - | - |
| Cole Perfetti |
C LW RW |
20 | $975,000 | RFA | - | - | - | - |
| Danil Gushchin |
C LW |
20 | $875,000 | $875,000 | $875,000 | RFA | - | - |
| Bode Wilde |
D |
22 | $875,000 | $875,000 | RFA | - | - | - |
| Jared McIsaac |
D |
22 | $875,000 | RFA | - | - | - | - |
| Nicholas Robertson |
LW |
21 | $875,000 | RFA | - | - | - | - |
| Jordie Benn |
D |
35 | $800,000 | $800,000 | UFA | - | - | - |
| Calle Clang |
G |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Matthew Knies |
LW |
20 | $775,000 | $775,000 | $775,000 | RFA | - | - |
| Peter DiLiberatore |
D |
22 | $700,000 | $700,000 | RFA | - | - | - |
| Ashton Sautner |
D |
28 | $675,000 | $675,000 | $675,000 | UFA | - | - |
| Ilya Nikolaev |
C |
21 | $675,000 | $675,000 | $675,000 | RFA | - | - |
| Lauri Pajuniemi |
C RW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Filip Lindberg |
G |
23 | $650,000 | $650,000 | $650,000 | $650,000 | RFA | - |
| Declan Carlile |
D |
22 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Andrei Bakanov |
LW |
20 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Tyson Feist |
D |
21 | $600,000 | $600,000 | $600,000 | $600,000 | RFA | - |
| Ty Ronning |
RW |
25 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Brandon Estes |
D |
25 | $600,000 | $600,000 | RFA | - | - | - |
| Christopher Gibson |
G |
30 | $600,000 | UFA | - | - | - | - |
| Josh Maniscalco |
D |
23 | $600,000 | RFA | - | - | - | - |
| Ryan Wagner |
C LW |
26 | $600,000 | RFA | - | - | - | - |
| Shawn Element |
C |
22 | $600,000 | RFA | - | - | - | - |
| Tyler Irvine |
RW |
26 | $600,000 | RFA | - | - | - | - |
| Alex Sakellaropoulos |
G |
28 | RFA | - | - | - | - | - |
| Tyler Boland |
C |
26 | RFA | - | - | - | - | - |
| FARM TOTALS | $17,225,000 | $11,500,000 | $6,875,000 | $1,850,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 15,755 | 5,252 | 97% | $130 | $2,048,150 |
| Level 2: 4500 | 13,191 | 4,397 | 98% | $75 | $989,325 |
| Level 3: 3600 | 9,950 | 3,317 | 92% | $55 | $547,250 |
| Level 4: 3600 | 10,800 | 3,600 | 100% | $40 | $432,000 |
| Level 5: 900 | 2,602 | 867 | 96% | $250 | $650,500 |
| Total Attendance: | 52,298 | 17,433 | 97% | - | $5,133,947 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|