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
Dmitry Orlov	D	34	$7,500,000	UFA	-	-	-	-	-	-	-	-
Sean Couturier	C	33	$7,200,000	UFA	-	-	-	-	-	-	-	-
Sam Bennett	C LW RW	29	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Ryan Hartman	C RW	31	$5,250,000	$5,250,000	$5,250,000	UFA	-	-	-	-	-	-
Andre Burakovsky	LW RW	30	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-
Ryan Johansen	C	33	$3,500,000	UFA	-	-	-	-	-	-	-	-
Niko Mikkola	D	29	$2,850,000	UFA	-	-	-	-	-	-	-	-
David Kampf	C LW RW	30	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Jani Hakanpaa	D	33	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-	-
Jimmy Vesey	LW RW	32	$2,000,000	UFA	-	-	-	-	-	-	-	-
Julien Gauthier	RW	28	$1,750,000	UFA	-	-	-	-	-	-	-	-
Milan Lucic	LW	37	$1,500,000	UFA	-	-	-	-	-	-	-	-
Connor Bedard	C	20	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Brock Faber	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Josh Doan	C RW	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Ukko-Pekka Luukkonen	G	26	$900,000	RFA	-	-	-	-	-	-	-	-
Nils Aman	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$50,950,000	$23,000,000	$10,250,000	$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
Jiri Kulich	C	21	$950,000	RFA	-	-	-	-	-	-	-	-
Kale Clague	D	27	$950,000	UFA	-	-	-	-	-	-	-	-
Francesco Pinelli	C	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
William Stromgren	LW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Erik Portillo	G	25	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Landon Slaggert	RW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Topi Niemela	D	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ville Ottavainen	D	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Alex Limoges	C	28	$800,000	UFA	-	-	-	-	-	-	-	-
Reese Johnson	RW	27	$800,000	UFA	-	-	-	-	-	-	-	-
Jack St. Ivany	D	26	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$9,400,000	$5,150,000	$0	$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
Jay Woodcroft	48	$2,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,000,000	$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: 6000	0	0	0%	$100	$0
Level 2: 5000	0	0	0%	$60	$0
Level 3: 2000	0	0	0%	$35	$0
Level 4: 4000	0	0	0%	$25	$0
Level 5: 1000	0	0	0%	$200	$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	$50,950,000
Estimated Season Expenses	$50,950,000

Bank Account

Current Funds	$115,617,996
Projected Revenue +	$0
Projected Expenses -	$50,950,000
Projected Bank Account	$64,667,996

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$50,950,000
Remaining Cap Space	$44,550,000