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
Matt Duchene	C RW	35	$9,500,000	$9,500,000	UFA	-	-	-	-	-	-	-
Jamie Benn	C LW	37	$9,000,000	UFA	-	-	-	-	-	-	-	-
Gabriel Landeskog	LW	34	$8,000,000	UFA	-	-	-	-	-	-	-	-
John Gibson	G	33	$6,400,000	$6,400,000	UFA	-	-	-	-	-	-	-
Nicolas Hague	D	28	$5,500,000	$5,500,000	$5,500,000	RFA	-	-	-	-	-	-
Marcus Pettersson	D	30	$4,025,175	$4,025,175	$4,025,175	UFA	-	-	-	-	-	-
Alexandre Carrier	D	30	$3,750,000	$3,750,000	UFA	-	-	-	-	-	-	-
Miles Wood	LW RW	31	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-
Evgenii Dadonov	LW RW	37	$2,500,000	UFA	-	-	-	-	-	-	-	-
James van Riemsdyk	LW RW	37	$2,500,000	UFA	-	-	-	-	-	-	-	-
Dillon Dube	C LW RW	28	$2,300,000	RFA	-	-	-	-	-	-	-	-
Pyotr Kochetkov	G	27	$2,000,000	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-
Adam Gaudette	C LW RW	30	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-	-
Corey Perry	LW RW	41	$1,500,000	UFA	-	-	-	-	-	-	-	-
Kaiden Guhle	D	24	$1,500,000	RFA	-	-	-	-	-	-	-	-
Shakir Mukhamadullin	D	24	$1,500,000	RFA	-	-	-	-	-	-	-	-
Dylan Samberg	D	27	$1,400,000	$1,400,000	RFA	-	-	-	-	-	-	-
Zack Ostapchuk	C	23	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Emil Bemstrom	C LW RW	27	$900,000	RFA	-	-	-	-	-	-	-	-
Leevi Merilainen	G	24	$850,000	RFA	-	-	-	-	-	-	-	-
Nick Blankenburg	D	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Anthony Richard	C LW RW	30	$775,000	RFA	-	-	-	-	-	-	-	-
Tanner Kero	C RW	34	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$70,925,175	$38,850,175	$14,800,175	$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
Jacob Bryson	D	29	$1,850,000	RFA	-	-	-	-	-	-	-	-
Liam Ohgren	LW	22	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Ryan Leonard	RW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Tyler Boucher	LW RW	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Kurtis MacDermid	LW	32	$1,150,000	$1,150,000	UFA	-	-	-	-	-	-	-
Felix Unger Sorum	RW	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Filip Bystedt	C LW	22	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Emil Andrae	D	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Elias PetterssonD	D	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Michael Buchinger	D	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Nathan Villeneuve	C	20	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Ryan Winterton	C LW RW	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Tyson Hinds	D	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Gustav Lindstrom	D	28	$950,000	RFA	-	-	-	-	-	-	-	-
Anton Johansson	D	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Fabian Wagner	C	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Ryan Mast	D	23	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Jesper Vikman	G	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Ty Gallagher	D	23	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Mikael Pyyhtia	LW	25	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Danil Gushchin	LW RW	24	$850,000	RFA	-	-	-	-	-	-	-	-
Lane Pederson	C RW	29	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Luke Henman	C	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Nate Smith	C	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Scott Perunovich	D	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Wilmer Skoog	C	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Bokondji Imama	LW	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Cole Reinhardt	LW	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Jimmy Schuldt	D	31	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Ken Appleby	G	31	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Oliver Kylington	D	29	$775,000	RFA	-	-	-	-	-	-	-	-
Jonas Rondbjerg	LW RW	27	$766,667	$766,667	RFA	-	-	-	-	-	-	-
Dennis Cholowski	D	28	$762,500	RFA	-	-	-	-	-	-	-	-
Gleb Veremyev	C LW	23	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Christoffer Sedoff	D	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Curtis Hall	C	26	$750,000	RFA	-	-	-	-	-	-	-	-
Dustin Tokarski	G	37	$750,000	UFA	-	-	-	-	-	-	-	-
Hunter McKown	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
Michael Kim	D	31	$750,000	UFA	-	-	-	-	-	-	-	-
Patrick Guay	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$36,879,167	$26,941,667	$16,025,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,687,917	$2,694,167	$1,602,500	$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
Dean Evason	60	$750,000	$750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 4514	0%	$107	$0
Level 2: 5000	0%	$55	$0
Level 3: 2000	0%	$40	$0
Level 4: 4000	0%	$25	$0
Level 5: 1000	0%	$220	$0
Total Attendance:	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	$70,925,175
Farm Payroll	$3,687,917
Coach Payroll	$750,000
Estimated Season Expenses	$75,363,092

Bank Account

Current Funds	$103,876,935
Projected Revenue +	$0
Projected Expenses -	$75,363,092
Projected Bank Account	$28,513,843

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$70,925,175
Total Farm Team Payroll	$3,687,917
Total Coaches Payroll	$750,000
Remaining Cap Space	$20,136,908

Day 2	Game 5
UCS	3
IND	4

Day 4	Game 13
UCS	2
IND	4

Day 6	Game 21
IND	0
UCS	2

Day 8	Game 29
IND
UCS