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
Aleksander Barkov	C	30	$10,000,000	RFA	-	-	-	-	-	-	-	-
Seth Jones	D	31	$9,500,000	$9,500,000	UFA	-	-	-	-	-	-	-
Kevin Fiala	LW RW	29	$7,875,000	$7,875,000	RFA	-	-	-	-	-	-	-
Noah Hanifin	D	28	$7,350,000	$7,350,000	RFA	-	-	-	-	-	-	-
Vincent Trocheck	C	32	$5,625,000	$5,625,000	UFA	-	-	-	-	-	-	-
Josh Anderson	LW RW	31	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Tristan Jarry	G	30	$5,375,000	$5,375,000	UFA	-	-	-	-	-	-	-
Mattias Samuelsson	D	25	$4,285,714	$4,285,714	RFA	-	-	-	-	-	-	-
Ross Colton	C	29	$4,000,000	$4,000,000	RFA	-	-	-	-	-	-	-
Barclay Goodrow	C RW	32	$3,641,667	UFA	-	-	-	-	-	-	-	-
Sean Walker	D	31	$3,600,000	$3,600,000	UFA	-	-	-	-	-	-	-
Tanner Jeannot	LW RW	28	$3,400,000	$3,400,000	RFA	-	-	-	-	-	-	-
Cam Talbot	G	38	$3,000,000	UFA	-	-	-	-	-	-	-	-
Pierre Engvall	LW RW	29	$3,000,000	RFA	-	-	-	-	-	-	-	-
Dmitry Kulikov	D	35	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Ethan Bear	D	28	$2,062,500	$2,062,500	RFA	-	-	-	-	-	-	-
Blake Lizotte	C LW RW	28	$1,675,000	RFA	-	-	-	-	-	-	-	-
Bobby McMann	C LW RW	29	$1,350,000	RFA	-	-	-	-	-	-	-	-
Mathieu Olivier	LW RW	28	$1,100,000	RFA	-	-	-	-	-	-	-	-
Nick Bjugstad	C RW	33	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Erik Johnson	D	37	$1,000,000	UFA	-	-	-	-	-	-	-	-
Matt Nieto	LW RW	33	$900,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$86,839,881	$62,073,214	$0	$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
Fabian Lysell	RW	22	$1,500,000	RFA	-	-	-	-	-	-	-	-
Adam Ginning	D	25	$1,000,000	RFA	-	-	-	-	-	-	-	-
Brian Halonen	LW	26	$925,000	RFA	-	-	-	-	-	-	-	-
Dmitri Ovchinnikov	C LW	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Jack Matier	D	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Cayden Primeau	G	26	$890,000	RFA	-	-	-	-	-	-	-	-
Joel Blomqvist	G	23	$866,667	$866,667	$866,667	RFA	-	-	-	-	-	-
Jacob Perreault	RW	23	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Alexis Gendron	C RW	22	$860,000	$860,000	$860,000	RFA	-	-	-	-	-	-
Felix Robert	C LW	26	$857,500	$857,500	RFA	-	-	-	-	-	-	-
Tuukka Tieksola	RW	24	$850,000	RFA	-	-	-	-	-	-	-	-
Nicolas Mattinen	D	27	$800,000	RFA	-	-	-	-	-	-	-	-
Wade Allison	LW RW	28	$785,000	RFA	-	-	-	-	-	-	-	-
Declan Carlile	D	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Sam Poulin	C LW RW	24	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Wyatt Aamodt	D	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Aidan McDonough	LW RW	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Brian Pinho	C RW	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Dryden Hunt	LW RW	30	$775,000	UFA	-	-	-	-	-	-	-	-
Jake Massie	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Jaret Anderson-Dolan	C RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Philip Kemp	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Roby Jarventie	LW RW	23	$775,000	RFA	-	-	-	-	-	-	-	-
Braeden Bowman	RW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Dyllan Gill	D	21	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Kirill Kudryavtsev	D	21	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Maximus Wanner	D	22	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Alexander Pashin	C LW RW	23	$750,000	RFA	-	-	-	-	-	-	-	-
Ben Steeves	LW	23	$750,000	RFA	-	-	-	-	-	-	-	-
Charles-Edouard D'Astous	D	27	$750,000	RFA	-	-	-	-	-	-	-	-
Isaac Poulter	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Joe Carroll	LW RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Kaleb Lawrence	C RW	22	$750,000	RFA	-	-	-	-	-	-	-	-
Marshall Rifai	D	27	$750,000	RFA	-	-	-	-	-	-	-	-
Milos Kelemen	C LW RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Parker Ford	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Pavol Regenda	LW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Santtu Kinnunen	D	26	$750,000	RFA	-	-	-	-	-	-	-	-
Taylor Gauthier	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Vincent Sevigny	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$32,497,500	$12,122,500	$6,301,667	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,249,750	$1,212,250	$630,167	$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
Joel Quenneville	66	$750,000	$750,000	$750,000	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 24 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6096	130,343	5,431	89%	$140	$18,248,020
Level 2: 5000	103,460	4,311	86%	$80	$8,276,800
Level 3: 2000	42,268	1,761	88%	$50	$2,113,400
Level 4: 4000	82,056	3,419	85%	$35	$2,871,960
Level 5: 1000	20,891	870	87%	$250	$5,222,750
Total Attendance:	379,018	15,792	87%	-	$40,406,219

Balance Sheet

Income

Home Games Left	17
Average Attendance - %	15,792 (87%)
Average Income per Game	$1,683,592
Year to Date Revenue	$ 40,406,219
Estimated Revenue	$28,621,072
End Year Estimated Revenue	$69,027,291

Expense

Days Remaining	1
Pro Expenses Per Days	$453,834
Pro Year To Date Expenses	$453,834
Farm Expenses Per Days	$18,228
Farm Year To Date Expenses	$18,228
Pro Payroll	$86,839,881
Farm Payroll	$3,249,750
Coach Payroll	$750,000
Estimated Season Expenses	$91,311,693

Bank Account

Current Funds	$242,910,230
Projected Revenue +	$69,027,291
Projected Expenses -	$91,311,693
Projected Bank Account	$220,625,828

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$86,839,881
Total Farm Team Payroll	$3,249,750
Total Coaches Payroll	$750,000
Remaining Cap Space	$4,660,369

Day 89	Game 648
St.Louis Blues	5
Montreal Canadiens	2
Boxscore	0 Likes

Wolves	2
Bulldogs	10
Boxscore	0 Likes

Bulldogs	7
Gulls	1
Boxscore	0 Likes

Bulldogs	0
Barons	0
Preview	0 Likes