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
Darcy Kuemper	G	36	$13,000,000	UFA	-	-	-	-	-	-	-	-
David Pastrnak	LW RW	30	$11,250,000	$11,250,000	$11,250,000	UFA	-	-	-	-	-	-
Mark Stone	RW	34	$8,000,000	$8,000,000	UFA	-	-	-	-	-	-	-
Roman Josi	D	36	$7,000,000	UFA	-	-	-	-	-	-	-	-
Ryan Pulock	D	32	$6,150,000	$6,150,000	UFA	-	-	-	-	-	-	-
Mark Scheifele	C	33	$6,125,000	UFA	-	-	-	-	-	-	-	-
Brady Skjei	D	32	$5,250,000	UFA	-	-	-	-	-	-	-	-
Ivan Barbashev	C LW RW	31	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-
Viktor Arvidsson	LW RW	33	$4,250,000	UFA	-	-	-	-	-	-	-	-
Scott Mayfield	D	34	$3,500,000	UFA	-	-	-	-	-	-	-	-
Morgan Geekie	C LW RW	28	$2,000,000	RFA	-	-	-	-	-	-	-	-
Eric Robinson	LW RW	31	$1,700,000	$1,700,000	$1,700,000	UFA	-	-	-	-	-	-
Brandon Tanev	LW RW	35	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-	-
Olen Zellweger	D	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Sam Malinski	D	28	$1,400,000	$1,400,000	$1,400,000	RFA	-	-	-	-	-	-
Anthony Beauvillier	LW	29	$1,250,000	$1,250,000	UFA	-	-	-	-	-	-	-
Charlie Lindgren	G	33	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-	-
Mattias Janmark	C LW RW	34	$1,000,000	UFA	-	-	-	-	-	-	-	-
Michael McCarron	C RW	31	$900,000	$900,000	$900,000	UFA	-	-	-	-	-	-
Taylor Hall	C LW	35	$850,000	$850,000	UFA	-	-	-	-	-	-	-
Parker Wotherspoon	D	29	$775,000	RFA	-	-	-	-	-	-	-	-
Collin Graf	RW	24	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$84,250,000	$41,350,000	$21,000,000	$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
Brennan Othmann	LW	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Aatu Raty	C	24	$1,500,000	RFA	-	-	-	-	-	-	-	-
Kyle Burroughs	D	31	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-
Cam Lund	C	22	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Jakub Dvorak	D	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Konnor Smith	D	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Cameron Berg	C LW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Matvey Petrov	LW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ben Meehan	D	25	$850,000	RFA	-	-	-	-	-	-	-	-
Riley Hughes	C LW RW	26	$850,000	RFA	-	-	-	-	-	-	-	-
Zac Jones	D	26	$812,500	$812,500	RFA	-	-	-	-	-	-	-
Daylan Kuefler	LW	24	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Reese Johnson	C	28	$800,000	RFA	-	-	-	-	-	-	-	-
Helge Grans	D	24	$787,500	$787,500	$787,500	RFA	-	-	-	-	-	-
Connor Mackey	D	30	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Filip Zadina	LW RW	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Jakob Pelletier	C LW	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Patrick Giles	C RW	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Zachary Metsa	D	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Angus Crookshank	LW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Clay Stevenson	G	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Filip Kral	D	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Jan Jenik	C	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Matthew Phillips	C RW	28	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Casey Fitzgerald	D	29	$775,000	RFA	-	-	-	-	-	-	-	-
Dylan Coghlan	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Hugh McGing	LW	28	$775,000	RFA	-	-	-	-	-	-	-	-
Jakub Skarek	G	27	$775,000	RFA	-	-	-	-	-	-	-	-
John Leonard	LW	28	$775,000	RFA	-	-	-	-	-	-	-	-
Matt Luff	RW	29	$775,000	RFA	-	-	-	-	-	-	-	-
Arnaud Durandeau	LW	27	$762,500	RFA	-	-	-	-	-	-	-	-
Jacob Moverare	D	28	$762,500	RFA	-	-	-	-	-	-	-	-
Seth Griffith	RW	33	$762,500	UFA	-	-	-	-	-	-	-	-
Tanner Laczynski	C	29	$762,500	RFA	-	-	-	-	-	-	-	-
Matt Copponi	C LW RW	23	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Henrik Tikkanen	G	26	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Nikita Tolopilo	G	26	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ben Gleason	D	28	$750,000	RFA	-	-	-	-	-	-	-	-
Colton Huard	D	26	$750,000	RFA	-	-	-	-	-	-	-	-
Ilya Usov	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Jack Malone	C LW RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Rasmus Asplund	C LW RW	29	$750,000	RFA	-	-	-	-	-	-	-	-
William Dufour	RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$35,800,000	$19,600,000	$9,412,500	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,580,000	$1,960,000	$941,250	$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
Lane Lambert	58	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 3 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 4417	13,251	4,417	100%	$140	$1,855,140
Level 2: 4000	12,000	4,000	100%	$80	$960,000
Level 3: 3000	6,085	2,028	68%	$50	$304,250
Level 4: 4583	12,054	4,018	88%	$35	$421,890
Level 5: 1113	2,985	995	89%	$250	$746,250
Total Attendance:	46,375	15,458	90%	-	$4,716,283

Balance Sheet

Income

Home Games Left	-3
Average Attendance - %	15,458 (90%)
Average Income per Game	$1,572,094
Year to Date Revenue	$ 4,716,283
Estimated Revenue	$-4,716,283
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	$84,250,000
Farm Payroll	$3,580,000
Coach Payroll	$750,000
Estimated Season Expenses	$88,580,000

Bank Account

Current Funds	$41,766,699
Projected Revenue +	$0
Projected Expenses -	$88,580,000
Projected Bank Account	$-46,813,301

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$84,250,000
Total Farm Team Payroll	$3,580,000
Total Coaches Payroll	$750,000
Remaining Cap Space	$6,920,000

Day 12	Game 47
NYI	4
CAR	3

Day 20	Game 68
NYI
PIT

Day 13	Game 49
SPR	0
CDI	0

Day 15	Game 57
PHX	2
CDI	5