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
John Gibson	G	32	$6,400,000	$6,400,000	UFA	-	-	-	-	-	-	-
Claude Giroux	C LW RW	37	$6,000,000	UFA	-	-	-	-	-	-	-	-
Kevin Fiala	LW RW	29	$6,000,000	UFA	-	-	-	-	-	-	-	-
Nick Schmaltz	C LW RW	29	$5,850,000	$5,850,000	UFA	-	-	-	-	-	-	-
Jonathan Marchessault	LW RW	35	$4,500,000	UFA	-	-	-	-	-	-	-	-
Seth Jarvis	C RW	23	$4,500,000	RFA	-	-	-	-	-	-	-	-
Mark Scheifele	C	32	$4,250,000	$4,250,000	UFA	-	-	-	-	-	-	-
Shayne Gostisbehere	D	32	$3,500,000	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-
Charlie Lindgren	G	32	$1,500,000	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-
Scott Perunovich	D	27	$1,000,000	$1,000,000	$1,000,000	$1,000,000	UFA	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$43,500,000	$22,500,000	$6,000,000	$1,000,000	$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
Adam Scheel	G	26	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Adam Wilsby	D	25	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Cole Clayton	D	25	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Jiri Patera	G	26	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Jonathan Aspirot	D	26	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Josh Maniscalco	D	26	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Kevin Rooney	C	32	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Seth Griffith	LW RW	32	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
T.J. Tynan	C	33	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Tobie Bisson	D	28	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
FARM TOTALS			$7,500,000	$7,500,000	$7,500,000	$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 Reirden	51	$4,000,000	$4,000,000	$4,000,000	$4,000,000	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$4,000,000	$4,000,000	$4,000,000	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	0	0	0%	$98	$0
Level 2: 5000	0	0	0%	$65	$0
Level 3: 2000	0	0	0%	$34	$0
Level 4: 4000	0	0	0%	$27	$0
Level 5: 1000	0	0	0%	$225	$0
Total Attendance:	0	0	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income per Game	$0
Year to Date Revenue	$ 0
Estimated Revenue	$0
End Year Estimated Revenue	$0

Expense

Days Remaining	1
Pro Expenses Per Days	$0
Pro Year To Date Expenses	$0
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$43,500,000
Estimated Season Expenses	$43,500,000

Bank Account

Current Funds	$77,744,965
Projected Revenue +	$0
Projected Expenses -	$43,500,000
Projected Bank Account	$34,244,965

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$43,500,000
Remaining Cap Space	$52,000,000