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
Tim Stutzle	C LW	23	$8,350,000	$8,350,000	RFA	-	-	-	-	-	-	-
Brady Tkachuk	LW	26	$8,205,714	RFA	-	-	-	-	-	-	-	-
Lucas Raymond	LW RW	23	$8,075,000	RFA	-	-	-	-	-	-	-	-
Brendan Smith	D	36	$5,000,000	UFA	-	-	-	-	-	-	-	-
Frederik Andersen	G	36	$4,500,000	UFA	-	-	-	-	-	-	-	-
Pius Suter	C LW RW	29	$4,125,000	RFA	-	-	-	-	-	-	-	-
Mathew Dumba	D	31	$3,750,000	$3,750,000	UFA	-	-	-	-	-	-	-
J.J. Moser	D	25	$3,375,000	RFA	-	-	-	-	-	-	-	-
Connor Clifton	D	30	$3,333,333	$3,333,333	$3,333,333	UFA	-	-	-	-	-	-
Jordan Staal	C	37	$2,500,000	UFA	-	-	-	-	-	-	-	-
Jeremy Lauzon	D	28	$2,000,000	RFA	-	-	-	-	-	-	-	-
Jack Drury	C LW	25	$1,725,000	RFA	-	-	-	-	-	-	-	-
Kent Johnson	C LW RW	23	$1,500,000	RFA	-	-	-	-	-	-	-	-
Eeli Tolvanen	LW RW	26	$1,450,000	RFA	-	-	-	-	-	-	-	-
Rasmus Sandin	D	25	$1,400,000	RFA	-	-	-	-	-	-	-	-
Nils Hoglander	LW RW	25	$1,100,000	$1,100,000	RFA	-	-	-	-	-	-	-
Dennis Hildeby	G	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Jakub Dobes	G	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Jack Quinn	RW	24	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Tyson Foerster	LW RW	23	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Cale Fleury	D	27	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Brett Leason	LW RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Ben Harpur	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$66,340,713	$20,959,999	$3,333,333	$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
Dominik Kubalik	LW RW	30	$2,500,000	UFA	-	-	-	-	-	-	-	-
Filip Mesar	RW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Samuel Honzek	LW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Chaz Lucius	C	22	$1,500,000	RFA	-	-	-	-	-	-	-	-
Oscar Fisker Molgaard	C	20	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
William Wallinder	D	23	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Mikko Kokkonen	D	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Antti Saarela	C LW RW	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Bryce McConnell-Barker	C	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Guillaume Richard	D	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Joni Jurmo	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Akira Schmid	G	25	$875,000	RFA	-	-	-	-	-	-	-	-
Arturs Silovs	G	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Mattias Norlinder	D	25	$850,000	RFA	-	-	-	-	-	-	-	-
Noel Gunler	LW RW	24	$813,750	RFA	-	-	-	-	-	-	-	-
Matthew Seminoff	RW	22	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Vasily Ponomarev	C LW	23	$795,000	RFA	-	-	-	-	-	-	-	-
Jake Lucchini	C LW	30	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Guillaume Brisebois	D	28	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Tobias Bjornfot	D	24	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Alex Turcotte	C LW RW	24	$775,000	RFA	-	-	-	-	-	-	-	-
Cal O'Reilly	C	39	$775,000	UFA	-	-	-	-	-	-	-	-
Ilya Solovyov	D	25	$775,000	RFA	-	-	-	-	-	-	-	-
Jeff Malott	LW	29	$775,000	RFA	-	-	-	-	-	-	-	-
Jesse Ylonen	RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Jordan Martel	LW RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Josh Prokop	C RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Wyatte Wylie	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Christian Krygier	D	25	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Austin Strand	D	28	$750,000	RFA	-	-	-	-	-	-	-	-
Connor Corcoran	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Connor Hughes	G	29	$750,000	RFA	-	-	-	-	-	-	-	-
Lucas Edmonds	LW RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Luke Toporowski	LW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Pontus Andreasson	C LW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Tye Kartye	C LW RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$33,158,750	$13,375,000	$6,325,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,315,875	$1,337,500	$632,500	$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
Kris Knoblauch	46	$800,000	$800,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$800,000	$800,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 14 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 8302	75,265	5,376	65%	$140	$10,537,100
Level 2: 6000	62,309	4,451	74%	$80	$4,984,720
Level 3: 2000	25,103	1,793	90%	$50	$1,255,150
Level 4: 4000	47,626	3,402	85%	$35	$1,666,910
Level 5: 1000	12,485	892	89%	$250	$3,121,250
Total Attendance:	222,788	15,913	75%	-	$23,721,642

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	15,913 (75%)
Average Income per Game	$1,694,403
Year to Date Revenue	$ 23,721,642
Estimated Revenue	$45,748,881
End Year Estimated Revenue	$69,470,523

Expense

Days Remaining	1
Pro Expenses Per Days	$347,879
Pro Year To Date Expenses	$347,879
Farm Expenses Per Days	$18,572
Farm Year To Date Expenses	$18,572
Pro Payroll	$66,340,713
Farm Payroll	$3,315,875
Coach Payroll	$800,000
Estimated Season Expenses	$70,823,039

Bank Account

Current Funds	$155,248,480
Projected Revenue +	$69,470,523
Projected Expenses -	$70,823,039
Projected Bank Account	$153,895,964

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$66,340,713
Total Farm Team Payroll	$3,315,875
Total Coaches Payroll	$800,000
Remaining Cap Space	$25,043,412

Day 58	Game 422
Montreal Canadiens	2
Winnipeg Jets	5
Boxscore	0 Likes

Day 62	Game 457
Montreal Canadiens	0
St.Louis Blues	0
Preview	0 Likes

Day 64	Game 466
Montreal Canadiens	0
Tampa Bay Lightning	0
Preview	0 Likes

Islanders	3
Rocket	5
Boxscore	0 Likes