Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
| Auston Matthews |
C |
26 | $10,750,000 | $10,750,000 | RFA | - | - | - |
| Jonathan Huberdeau |
C LW RW |
30 | $7,425,000 | UFA | - | - | - | - |
| Vladimir Tarasenko |
RW |
32 | $6,250,000 | $6,250,000 | UFA | - | - | - |
| Jake Oettinger |
G |
25 | $5,650,000 | RFA | - | - | - | - |
| Chris Tanev |
D |
34 | $4,700,000 | UFA | - | - | - | - |
| T.J. Brodie |
D |
33 | $4,400,000 | $4,400,000 | UFA | - | - | - |
| Barclay Goodrow |
C LW RW |
30 | $3,025,000 | UFA | - | - | - | - |
| Connor Clifton |
D |
28 | $1,500,000 | UFA | - | - | - | - |
| Dawson Mercer |
C RW |
22 | $975,000 | RFA | - | - | - | - |
| JJ Peterka |
LW RW |
21 | $975,000 | RFA | - | - | - | - |
| Mason McTavish |
C LW |
20 | $975,000 | RFA | - | - | - | - |
| Anthony Richard |
C LW RW |
27 | $900,000 | RFA | - | - | - | - |
| Danil Gushchin |
C LW |
21 | $875,000 | $875,000 | RFA | - | - | - |
| Alexander Nylander |
LW RW |
25 | $800,000 | $800,000 | RFA | - | - | - |
| Matthew Knies |
LW RW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Kirill Marchenko |
RW |
23 | $675,000 | $675,000 | RFA | - | - | - |
| Declan Carlile |
D |
23 | $650,000 | $650,000 | RFA | - | - | - |
| Olen Zellweger |
D |
20 | RFA | - | - | - | - | - |
| Clayton Keller |
C LW RW |
25 | RFA | - | - | - | - | - |
| Cole Perfetti |
C LW RW |
21 | RFA | - | - | - | - | - |
| Dustin Wolf |
G |
22 | RFA | - | - | - | - | - |
| Dylan DeMelo |
D |
30 | UFA | - | - | - | - | - |
| Gavin Bayreuther |
D |
29 | UFA | - | - | - | - | - |
| Jimmy Vesey |
LW RW |
30 | UFA | - | - | - | - | - |
| Kiefer Sherwood |
C LW RW |
28 | RFA | - | - | - | - | - |
| Matt Roy |
D |
28 | RFA | - | - | - | - | - |
| Nicholas Robertson |
LW RW |
22 | RFA | - | - | - | - | - |
| Nick Schmaltz |
C LW RW |
27 | RFA | - | - | - | - | - |
| Quinn Hughes |
D |
24 | RFA | - | - | - | - | - |
| PRO TOTALS | $51,300,000 | $25,175,000 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
| Calle Clang |
G |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Peter DiLiberatore |
D |
23 | $700,000 | RFA | - | - | - | - |
| Ashton Sautner |
D |
29 | $675,000 | $675,000 | UFA | - | - | - |
| Ilya Nikolaev |
C |
22 | $675,000 | $675,000 | RFA | - | - | - |
| Tyson Feist |
D |
22 | $600,000 | $600,000 | $600,000 | RFA | - | - |
| Brandon Estes |
D |
26 | $600,000 | RFA | - | - | - | - |
| Ryan Francis |
C |
22 | RFA | - | - | - | - | - |
| Jared McIsaac |
D |
23 | RFA | - | - | - | - | - |
| Josh Maniscalco |
D |
24 | RFA | - | - | - | - | - |
| Ryan Wagner |
C LW |
27 | RFA | - | - | - | - | - |
| Shawn Element |
C |
23 | RFA | - | - | - | - | - |
| FARM TOTALS | $4,025,000 | $2,725,000 | $600,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 5400 | 0 | 0 | 0% | $130 | $0 |
| Level 2: 4500 | 0 | 0 | 0% | $75 | $0 |
| Level 3: 3600 | 0 | 0 | 0% | $55 | $0 |
| Level 4: 3600 | 0 | 0 | 0% | $40 | $0 |
| Level 5: 900 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|