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
Drew Doughty	D	36	$11,000,000	$11,000,000	$11,000,000	UFA	-	-	-	-	-	-
Cal Petersen	G	31	$4,000,000	UFA	-	-	-	-	-	-	-	-
Cody Ceci	D	32	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
James van Riemsdyk	LW RW	36	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Yakov Trenin	C LW	28	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Ilya Lyubushkin	D	31	$2,000,000	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-
Oliver Wahlstrom	RW	25	$1,250,000	RFA	-	-	-	-	-	-	-	-
Spencer Stastney	D	25	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Yegor Afanasyev	RW	24	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Ivan Miroshnichenko	LW	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Joakim Kemell	RW	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Logan Mailloux	D	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Juuso Parssinen	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$34,350,000	$28,350,000	$13,000,000	$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
Nico Daws	G	25	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Isak Rosen	C	22	$950,000	RFA	-	-	-	-	-	-	-	-
Leo Loof	D	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ty Smilanic	C	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Mike Benning	D	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Hardy Haman Aktell	D	27	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Ryder Rolston	C LW RW	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
FARM TOTALS			$5,950,000	$5,000,000	$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
Lindy Ruff	60	$2,600,000	$2,600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,600,000	$2,600,000	$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	$34,350,000
Estimated Season Expenses	$34,350,000

Bank Account

Current Funds	$105,051,626
Projected Revenue +	$0
Projected Expenses -	$34,350,000
Projected Bank Account	$70,701,626

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$34,350,000
Remaining Cap Space	$61,150,000