Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Auston Matthews |
C |
28 | $9,312,200 * | $9,312,200 * | RFA | - | - | - | - | - | - | - |
| Morgan Rielly |
D |
31 | $7,500,000 | UFA | - | - | - | - | - | - | - | - |
| Travis Konecny |
LW RW |
28 | $5,500,000 | RFA | - | - | - | - | - | - | - | - |
| J.T. Compher |
LW |
30 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
| Carter Verhaeghe |
C LW RW |
30 | $4,166,667 | $4,166,667 | UFA | - | - | - | - | - | - | - |
| Owen Pickering |
D |
21 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - |
| Luca Del Bel Belluz |
C |
22 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Matthew Coronato |
LW RW |
23 | $1,500,000 | $1,500,000 | RFA | - | - | - | - | - | - | - |
| Kiefer Sherwood |
LW |
30 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Keegan Kolesar |
RW |
28 | $1,400,000 | RFA | - | - | - | - | - | - | - | - |
| Kasperi Kapanen |
LW RW |
29 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Laferriere |
LW RW |
24 | $900,000 | $900,000 | RFA | - | - | - | - | - | - | - |
| Joe Veleno |
C |
25 | $825,000 | RFA | - | - | - | - | - | - | - | - |
| Dakota Mermis |
D |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Trent Miner |
G |
24 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| Johnathan Kovacevic |
D |
28 | $766,667 | RFA | - | - | - | - | - | - | - | - |
| Ivan Ivan |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Victor Mancini |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Christian Wolanin |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $46,270,534 | $25,478,867 | $1,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aleksanteri Kaskimaki |
C |
21 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Matyas Sapovaliv |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Blake Biondi |
C |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Erik Portillo |
G |
25 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Mike Benning |
D |
23 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Aku Raty |
RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Judd Caulfield |
RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Zayde Wisdom |
RW |
23 | $797,500 | RFA | - | - | - | - | - | - | - | - |
| Nathan Beaulieu |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Owen Sillinger |
C |
28 | $775,000 | RFA | - | - | - | - | - | - | - | - |
| James Stefan |
RW |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Mikael Diotte |
D |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Tyler Kopff |
C |
22 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| Joel Nystrom |
D |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Tristan Allard |
C |
23 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Georgii Merkulov |
C |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Kyle Rau |
C LW RW |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Luka Profaca |
D |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Navrin Mutter |
LW |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Oliver Okuliar |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Peetro Seppala |
D |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Raivis Ansons |
RW |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Strauss Mann |
G |
27 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $18,597,500 | $10,250,000 | $4,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
| SALARY CAP TOTALS | $1,859,750 | $1,025,000 | $420,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Nelson | 56 | $750,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $750,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7070 | 0 | 0 | 0% | $140 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $80 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $50 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $35 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $250 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|