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
Alexander Ovechkin	LW	40	$9,500,000^*	$9,500,000^*	UFA	-	-	-	-	-	-	-
Andrei Vasilevskiy	G	31	$9,500,000	$9,500,000	UFA	-	-	-	-	-	-	-
Dylan Larkin	C	29	$8,700,000	$8,700,000	RFA	-	-	-	-	-	-	-
Mikhail Sergachev	D	27	$8,500,000	RFA	-	-	-	-	-	-	-	-
Robert Thomas	C RW	26	$8,125,000	RFA	-	-	-	-	-	-	-	-
Filip Hronek	D	28	$7,250,000	RFA	-	-	-	-	-	-	-	-
Bowen Byram	D	24	$6,250,000	RFA	-	-	-	-	-	-	-	-
Anthony Mantha	LW RW	31	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Sam Lafferty	C RW	30	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-	-
Carl Grundstrom	LW RW	28	$1,800,000	$1,800,000	$1,800,000	RFA	-	-	-	-	-	-
Teddy Blueger	C	31	$1,800,000	UFA	-	-	-	-	-	-	-	-
Anthony DeAngelo	D	30	$1,750,000	RFA	-	-	-	-	-	-	-	-
Pavel Mintyukov	D	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Sebastian Cossa	G	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Daniil Tarasov	G	26	$1,050,000	RFA	-	-	-	-	-	-	-	-
Kasperi Kapanen	LW RW	29	$1,000,000	RFA	-	-	-	-	-	-	-	-
Ryan Shea	D	28	$900,000	RFA	-	-	-	-	-	-	-	-
Emil Lilleberg	D	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Albert Johansson	D	24	$850,000	RFA	-	-	-	-	-	-	-	-
Josh Dunne	C LW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Garrett Pilon	C	27	$775,000	RFA	-	-	-	-	-	-	-	-
Samuel Walker	LW RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Tanner Pearson	LW RW	33	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$78,375,000	$38,625,000	$1,800,000	$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
Carter George	G	19	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Logan Mailloux	D	22	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Dmitry Zlodeyev	C	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Dylan Peterson	C	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Leo Loof	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Lukas Svejkovsky	C RW	24	$850,000	RFA	-	-	-	-	-	-	-	-
Eemil Viro	D	23	$828,333	RFA	-	-	-	-	-	-	-	-
Kevin Wall	RW	25	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Noel Hoefenmayer	D	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Anthony Angello	C RW	29	$775,000	RFA	-	-	-	-	-	-	-	-
Antonio Stranges	C LW	23	$775,000	RFA	-	-	-	-	-	-	-	-
Chase De Leo	C LW	30	$775,000	UFA	-	-	-	-	-	-	-	-
Colton White	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Donovan Sebrango	D	23	$775,000	RFA	-	-	-	-	-	-	-	-
Erik Kallgren	G	29	$775,000	RFA	-	-	-	-	-	-	-	-
Grigori Denisenko	LW RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Mason Morelli	LW	29	$775,000	RFA	-	-	-	-	-	-	-	-
Ole Julian Bjorgvik Holm	D	23	$775,000	RFA	-	-	-	-	-	-	-	-
Shawn Element	C LW RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Tyce Thompson	C RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Zach Sanford	LW RW	31	$775,000	UFA	-	-	-	-	-	-	-	-
Markus Niemelainen	D	27	$762,500	RFA	-	-	-	-	-	-	-	-
Erik Middendorf	LW RW	25	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Jack Becker	C LW RW	28	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Jalen Luypen	C LW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Andrew Perrott	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
Antti Tuomisto	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
Carl Berglund	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Carter Gylander	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Corey Andonovski	LW RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Declan McDonnell	C RW	23	$750,000	RFA	-	-	-	-	-	-	-	-
Kirill Tyutyayev	C LW	25	$750,000	RFA	-	-	-	-	-	-	-	-
Mikhail Maltsev	C LW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Navrin Mutter	C LW	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$27,015,833	$8,525,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$2,701,583	$852,500	$100,000	$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
Kevin Dineen	61	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 11 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6910	61,122	5,557	80%	$140	$8,557,080
Level 2: 5000	47,977	4,362	87%	$80	$3,838,160
Level 3: 2000	20,223	1,838	92%	$50	$1,011,150
Level 4: 4000	37,702	3,427	86%	$35	$1,319,570
Level 5: 1000	10,014	910	91%	$250	$2,503,500
Total Attendance:	177,038	16,094	85%	-	$18,952,406

Balance Sheet

Income

Home Games Left	30
Average Attendance - %	16,094 (85%)
Average Income per Game	$1,722,946
Year to Date Revenue	$ 18,952,406
Estimated Revenue	$51,688,380
End Year Estimated Revenue	$70,640,786

Expense

Days Remaining	1
Pro Expenses Per Days	$409,974
Pro Year To Date Expenses	$409,974
Farm Expenses Per Days	$14,976
Farm Year To Date Expenses	$14,976
Pro Payroll	$78,375,000
Farm Payroll	$2,701,583
Coach Payroll	$750,000
Estimated Season Expenses	$82,251,533

Bank Account

Current Funds	$93,340,665
Projected Revenue +	$70,640,786
Projected Expenses -	$82,251,533
Projected Bank Account	$81,729,918

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$78,375,000
Total Farm Team Payroll	$2,701,583
Total Coaches Payroll	$750,000
Remaining Cap Space	$13,673,417

Day 48	Game 352
Vancouver Canucks	5
Calgary Flames	1
Boxscore	0 Likes

Admirals	4
Rocket	0
Boxscore	0 Likes

Bruins	4
Admirals	3
Boxscore	0 Likes

Admirals	3
Thunderbirds	2
Boxscore	0 Likes