Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Auston Matthews |
C |
27 | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | UFA | - | - | - | - | - |
| Mitchell Marner |
RW |
27 | $11,000,000 | $11,000,000 | UFA | - | - | - | - | - | - | - |
| Bo Horvat |
C |
29 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | - | - | - | - | - | - |
| William Nylander |
C RW |
28 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - |
| Morgan Rielly |
D |
30 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Phillip Danault |
C |
31 | $5,250,000 | UFA | - | - | - | - | - | - | - | - |
| Drake Batherson |
C RW |
26 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - |
| Rasmus Andersson |
D |
28 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - |
| Brandon Carlo |
D |
28 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - |
| Alexandar Georgiev |
G |
28 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - |
| Zach Hyman |
LW RW |
32 | $3,250,000 | UFA | - | - | - | - | - | - | - | - |
| Michael Rasmussen |
C |
25 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - |
| Alexander Romanov |
D |
25 | $2,500,000 | $2,500,000 | RFA | - | - | - | - | - | - | - |
| Lawson Crouse |
RW |
27 | $2,000,000 | UFA | - | - | - | - | - | - | - | - |
| Daniel Sprong |
LW RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Jonathan Quick |
G |
38 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Ross Colton |
C LW |
28 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Zach Bogosian |
D |
34 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jacob Middleton |
D |
29 | $950,000 | $950,000 | UFA | - | - | - | - | - | - | - |
| Bobby McMann |
C |
28 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $87,000,000 | $75,500,000 | $53,250,000 | $24,250,000 | $0 | $0 | $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 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rasmus Sandin |
D |
24 | $4,500,000 | $4,500,000 | RFA | - | - | - | - | - | - | - |
| Kevin Labanc |
LW RW |
29 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Robby Fabbri |
C LW |
28 | $3,500,000 | $3,500,000 | UFA | - | - | - | - | - | - | - |
| Kailer Yamamoto |
RW |
26 | $3,100,000 | RFA | - | - | - | - | - | - | - | - |
| Jordan Greenway |
LW RW |
27 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - |
| Sean Kuraly |
C LW |
31 | $2,500,000 | UFA | - | - | - | - | - | - | - | - |
| Trevor van Riemsdyk |
D |
33 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - |
| Ryan Reaves |
RW |
37 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - | - |
| Logan O'Connor |
RW |
28 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - |
| Brendan Lemieux |
LW RW |
28 | $1,500,000 | $1,500,000 | UFA | - | - | - | - | - | - | - |
| Peyton Krebs |
C LW |
23 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - |
| Collin Delia |
G |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Matt Murray |
G |
30 | $900,000 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - |
| Jack Campbell |
G |
33 | $850,000 | $850,000 | $850,000 | $850,000 | UFA | - | - | - | - | - |
| J.D. Greenway |
D |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Devin Cooley |
G |
27 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Felix Sandstrom |
G |
27 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Keaton Middleton |
D |
26 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Keith Kinkaid |
G |
35 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Keenan Suthers |
C |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| Zach Bouthillier |
G |
25 | $750,000 | $750,000 | $750,000 | UFA | - | - | - | - | - | - |
| FARM TOTALS | $36,650,000 | $30,200,000 | $13,950,000 | $3,750,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Boudreau | 64 | $4,400,000 | $4,400,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $4,400,000 | $4,400,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 27 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 153,093 | 5,670 | 95% | $100 | $15,309,300 |
| Level 2: 5000 | 127,598 | 4,726 | 95% | $60 | $7,655,880 |
| Level 3: 2000 | 51,520 | 1,908 | 95% | $35 | $1,803,200 |
| Level 4: 4000 | 105,194 | 3,896 | 97% | $25 | $2,629,850 |
| Level 5: 1000 | 25,865 | 958 | 96% | $200 | $5,173,000 |
| Total Attendance: | 463,270 | 17,158 | 95% | - | $48,531,132 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|