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
Moritz Seider	D	24	$8,250,000	$8,250,000	$8,250,000	RFA	-	-	-	-	-	-
Vincent Trocheck	C	32	$5,500,000	UFA	-	-	-	-	-	-	-	-
Cam York	D	24	$5,000,000	$5,000,000	RFA	-	-	-	-	-	-	-
Radko Gudas	D	35	$4,250,000	$4,250,000	UFA	-	-	-	-	-	-	-
Jan Rutta	D	35	$3,000,000	UFA	-	-	-	-	-	-	-	-
Erik Gustafsson	D	33	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-
Joe Veleno	C	25	$1,500,000	RFA	-	-	-	-	-	-	-	-
Mason Appleton	C RW	29	$1,200,000	UFA	-	-	-	-	-	-	-	-
Christian Fischer	RW	28	$1,150,000	$1,150,000	UFA	-	-	-	-	-	-	-
Jarred Tinordi	D	33	$1,000,000	UFA	-	-	-	-	-	-	-	-
Nicholas Robertson	LW	23	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Tomas Nosek	C LW	33	$800,000	UFA	-	-	-	-	-	-	-	-
Bonus			$5,000,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$40,100,000	$22,100,000	$11,700,000	$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
Antti Saarela	C LW RW	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Mackie Samoskevich	C RW	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Nathan Gaucher	C	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Nikolas Matinpalo	D	27	$900,000	$900,000	$900,000	$900,000	UFA	-	-	-	-	-
Antti Tuomisto	D	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
William Wallinder	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Albert Johansson	D	24	$900,000	RFA	-	-	-	-	-	-	-	-
Luke Prokop	D	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Dennis Cholowski	D	27	$800,000	$800,000	UFA	-	-	-	-	-	-	-
Vinnie Hinostroza	C RW	31	$800,000	UFA	-	-	-	-	-	-	-	-
Elmer Soderblom	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$9,700,000	$6,250,000	$900,000	$900,000	$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
Spencer Carbery	43	$2,000,000	$2,000,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,000,000	$2,000,000	$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	$40,100,000
Estimated Season Expenses	$40,100,000

Bank Account

Current Funds	$95,448,618
Projected Revenue +	$0
Projected Expenses -	$40,100,000
Projected Bank Account	$55,348,618

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$40,100,000
Remaining Cap Space	$55,400,000