Finances

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
Cam Fowler	D	35	$14,000,000	UFA	-	-	-	-	-	-	-	-
Tyler Seguin	C RW	34	$8,500,000	$8,500,000	UFA	-	-	-	-	-	-	-
Patrick Kane	LW RW	38	$8,500,000	UFA	-	-	-	-	-	-	-	-
Nazem Kadri	C LW	36	$6,000,000	$6,000,000	UFA	-	-	-	-	-	-	-
Justin Faulk	D	34	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Marcus Foligno	LW RW	35	$5,400,000	$5,400,000	UFA	-	-	-	-	-	-	-
Filip Chytil	C	27	$4,437,500	$4,437,500	RFA	-	-	-	-	-	-	-
Jonas Siegenthaler	D	29	$3,400,000	RFA	-	-	-	-	-	-	-	-
Niko Mikkola	D	30	$2,500,000	UFA	-	-	-	-	-	-	-	-
Laurent Brossoit	G	33	$1,750,000	UFA	-	-	-	-	-	-	-	-
Drew Commesso	G	24	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Luke Hughes	D	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Eetu Luostarinen	C LW RW	28	$1,500,000	RFA	-	-	-	-	-	-	-	-
Ty Dellandrea	C RW	26	$1,300,000	RFA	-	-	-	-	-	-	-	-
Jon Merrill	D	34	$1,200,000	UFA	-	-	-	-	-	-	-	-
Connor Brown	LW RW	32	$1,000,000	UFA	-	-	-	-	-	-	-	-
Sergei Murashov	G	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Julien Gauthier	LW RW	29	$787,500	RFA	-	-	-	-	-	-	-	-
Tyler Motte	C LW RW	31	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Brett Murray	LW RW	28	$775,000	RFA	-	-	-	-	-	-	-	-
Matt Villalta	G	27	$775,000	RFA	-	-	-	-	-	-	-	-
Paul Cotter	C LW RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Vincent Hinostroza	LW RW	32	$775,000	UFA	-	-	-	-	-	-	-	-
Kevin Gravel	D	34	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$72,500,000	$34,462,500	$850,000	$0	$0	$0	$0	$0	$0	$0

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
Jakub Vrana	LW RW	30	$5,250,000	UFA	-	-	-	-	-	-	-	-
Eduard Sale	RW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Noah Ostlund	C LW	22	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Matthew Benning	D	32	$1,250,000	UFA	-	-	-	-	-	-	-	-
Corson Ceulemans	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Cross Hanas	C LW RW	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Coulson Pitre	C RW	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Calle Clang	G	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Ian Moore	D	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Pavel Novak	RW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Kaedan Korczak	D	25	$825,000	RFA	-	-	-	-	-	-	-	-
Ruslan Khazheyev	G	22	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Samuel Johannesson	D	26	$800,000	RFA	-	-	-	-	-	-	-	-
Carsen Twarynski	LW RW	29	$775,000	RFA	-	-	-	-	-	-	-	-
John Ludvig	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Ben Hemmerling	RW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Matej Tomek	G	29	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Ales Stezka	G	29	$750,000	RFA	-	-	-	-	-	-	-	-
Brycen Martin	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Chaz Reddekopp	D	29	$750,000	RFA	-	-	-	-	-	-	-	-
Evan Fitzpatrick	G	28	$750,000	RFA	-	-	-	-	-	-	-	-
Julius Vahatalo	C LW	31	$750,000	UFA	-	-	-	-	-	-	-	-
Libor Hajek	D	28	$750,000	RFA	-	-	-	-	-	-	-	-
Linus Karlsson	C RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Markus Nurmi	LW RW	28	$750,000	RFA	-	-	-	-	-	-	-	-
Michael Clarke	C	32	$750,000	UFA	-	-	-	-	-	-	-	-
Mitchell Hoelscher	C	26	$750,000	RFA	-	-	-	-	-	-	-	-
Patrick Newell	C LW	30	$750,000	UFA	-	-	-	-	-	-	-	-
Riley Barber	LW RW	32	$750,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$29,675,000	$9,000,000	$5,500,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$2,967,500	$900,000	$550,000	$0	$0	$0	$0	$0	$0	$0

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
Ryan Warsofsky	37	$750,000	$750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0	$0

PRO Attendance - 27 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6547	139,886	5,181	79%	$140	$19,584,040
Level 2: 4800	115,260	4,269	89%	$80	$9,220,800
Level 3: 2000	48,454	1,795	90%	$50	$2,422,700
Level 4: 4000	92,185	3,414	85%	$35	$3,226,475
Level 5: 1000	24,087	892	89%	$250	$6,021,750
Total Attendance:	419,872	15,551	85%	-	$44,523,343

Income

Expense

Bank Account

Salary Cap