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
Jeff Skinner	LW	33	$7,500,000	UFA	-	-	-	-	-	-	-	-
Vladislav Gavrikov	D	30	$6,000,000	UFA	-	-	-	-	-	-	-	-
Jean-Gabriel Pageau	C	33	$5,000,000	UFA	-	-	-	-	-	-	-	-
Marcus Pettersson	D	29	$4,750,000	UFA	-	-	-	-	-	-	-	-
Connor Clifton	D	30	$3,750,000	UFA	-	-	-	-	-	-	-	-
Justin Holl	D	33	$3,500,000	UFA	-	-	-	-	-	-	-	-
Karel Vejmelka	G	29	$3,250,000	UFA	-	-	-	-	-	-	-	-
Noel Acciari	C RW	34	$2,225,000	UFA	-	-	-	-	-	-	-	-
Zemgus Girgensons	LW RW	31	$2,000,000	UFA	-	-	-	-	-	-	-	-
Justin Danforth	C LW RW	32	$1,500,000	UFA	-	-	-	-	-	-	-	-
Blake Lizotte	C	28	$1,200,000	$1,200,000	UFA	-	-	-	-	-	-	-
Ilya Solovyov	D	25	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Henrik Tikkanen	G	25	$775,000	RFA	-	-	-	-	-	-	-	-
Bonus			$1,875,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$44,325,000	$2,200,000	$0	$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
Travis Boyd	C RW	32	$2,500,000	UFA	-	-	-	-	-	-	-	-
Connor Carrick	D	31	$950,000	$950,000	UFA	-	-	-	-	-	-	-
Frederic Brunet	C D	22	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Kyle Jackson	C LW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ben McCartney	LW	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$5,700,000	$2,450,000	$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
John Tortorella	65	$4,000,000	$4,000,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$4,000,000	$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	$44,325,000
Estimated Season Expenses	$44,325,000

Bank Account

Current Funds	$66,359,626
Projected Revenue +	$0
Projected Expenses -	$44,325,000
Projected Bank Account	$22,034,626

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$44,325,000
Remaining Cap Space	$51,175,000