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	34	$9,500,000	$9,500,000	UFA	-	-	-	-	-	-	-
Jamie Benn	C LW	36	$9,000,000	UFA	-	-	-	-	-	-	-	-
Gabriel Landeskog	LW	33	$8,000,000	UFA	-	-	-	-	-	-	-	-
John Gibson	G	32	$6,400,000	$6,400,000	UFA	-	-	-	-	-	-	-
Nicolas Hague	D	27	$5,500,000	$5,500,000	$5,500,000	RFA	-	-	-	-	-	-
Marcus Pettersson	D	29	$4,025,175	$4,025,175	$4,025,175	UFA	-	-	-	-	-	-
Alexandre Carrier	D	29	$3,750,000	$3,750,000	RFA	-	-	-	-	-	-	-
Miles Wood	LW RW	30	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-
Evgenii Dadonov	LW RW	36	$2,500,000	UFA	-	-	-	-	-	-	-	-
James van Riemsdyk	LW RW	36	$2,500,000	UFA	-	-	-	-	-	-	-	-
Dillon Dube	C LW RW	27	$2,300,000	RFA	-	-	-	-	-	-	-	-
Pyotr Kochetkov	G	26	$2,000,000	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-
Adam Gaudette	C LW RW	29	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-	-
Corey Perry	LW RW	40	$1,500,000	UFA	-	-	-	-	-	-	-	-
Kaiden Guhle	D	23	$1,500,000	RFA	-	-	-	-	-	-	-	-
Shakir Mukhamadullin	D	23	$1,500,000	RFA	-	-	-	-	-	-	-	-
Dylan Samberg	D	26	$1,400,000	$1,400,000	RFA	-	-	-	-	-	-	-
Zack Ostapchuk	C	22	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Emil Bemstrom	C LW RW	26	$900,000	RFA	-	-	-	-	-	-	-	-
Nick Blankenburg	D	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Anthony Richard	C LW RW	29	$775,000	RFA	-	-	-	-	-	-	-	-
Tanner Kero	C RW	33	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$68,575,175	$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	28	$1,850,000	RFA	-	-	-	-	-	-	-	-
Liam Ohgren	LW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Ryan Leonard	RW	20	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Tyler Boucher	LW RW	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Kurtis MacDermid	LW	31	$1,150,000	$1,150,000	UFA	-	-	-	-	-	-	-
Felix Unger Sorum	RW	20	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Filip Bystedt	C LW	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Emil Andrae	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Elias PetterssonD	D	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Michael Buchinger	D	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Nathan Villeneuve	C	19	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Ryan Winterton	C LW RW	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Tyson Hinds	D	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Gustav Lindstrom	D	27	$950,000	RFA	-	-	-	-	-	-	-	-
Anton Johansson	D	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Fabian Wagner	C	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Ryan Mast	D	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Jesper Vikman	G	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Ty Gallagher	D	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Mikael Pyyhtia	LW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Danil Gushchin	LW RW	23	$850,000	RFA	-	-	-	-	-	-	-	-
Leevi Merilainen	G	23	$850,000	RFA	-	-	-	-	-	-	-	-
Lane Pederson	C RW	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Luke Henman	C	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Nate Smith	C	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Scott Perunovich	D	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Wilmer Skoog	C	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Bokondji Imama	LW	29	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Cole Reinhardt	LW	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Jimmy Schuldt	D	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Ken Appleby	G	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Oliver Kylington	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Jonas Rondbjerg	LW RW	26	$766,667	$766,667	RFA	-	-	-	-	-	-	-
Dennis Cholowski	D	27	$762,500	RFA	-	-	-	-	-	-	-	-
Gleb Veremyev	C LW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Christoffer Sedoff	D	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Curtis Hall	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Dustin Tokarski	G	36	$750,000	UFA	-	-	-	-	-	-	-	-
Hunter McKown	C	23	$750,000	RFA	-	-	-	-	-	-	-	-
Michael Kim	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Patrick Guay	C	23	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$37,729,167	$26,941,667	$16,025,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,772,917	$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 - 12 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 4514	54,168	4,514	100%	$107	$5,795,976
Level 2: 5000	60,000	5,000	100%	$55	$3,300,000
Level 3: 2000	24,000	2,000	100%	$40	$960,000
Level 4: 4000	48,000	4,000	100%	$25	$1,200,000
Level 5: 1000	12,000	1,000	100%	$220	$2,640,000
Total Attendance:	198,168	16,514	100%	-	$15,285,576

Balance Sheet

Income

Home Games Left	29
Average Attendance - %	16,514 (100%)
Average Income per Game	$1,273,798
Year to Date Revenue	$ 15,285,576
Estimated Revenue	$36,940,142
End Year Estimated Revenue	$52,225,718

Expense

Days Remaining	1
Pro Expenses Per Days	$359,198
Pro Year To Date Expenses	$359,198
Farm Expenses Per Days	$20,953
Farm Year To Date Expenses	$20,953
Pro Payroll	$68,575,175
Farm Payroll	$3,772,917
Coach Payroll	$750,000
Estimated Season Expenses	$73,478,243

Bank Account

Current Funds	$115,466,931
Projected Revenue +	$52,225,718
Projected Expenses -	$73,478,243
Projected Bank Account	$94,214,406

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$68,575,175
Total Farm Team Payroll	$3,772,917
Total Coaches Payroll	$750,000
Remaining Cap Space	$22,401,908

Day 56	Game 406
New Jersey Devils	1
Columbus Blue Jackets	3
Boxscore	0 Likes

Day 58	Game 421
New Jersey Devils	0
Dallas Stars	0
Preview	0 Likes

Day 60	Game 436
New Jersey Devils	0
Vegas Golden Knights	0
Preview	0 Likes

Comets	2
Coyotes	3
Boxscore	0 Likes