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
Dougie Hamilton	D	32	$9,000,000	UFA	-	-	-	-	-	-	-	-
Timo Meier	C LW RW	29	$8,800,000	RFA	-	-	-	-	-	-	-	-
Patrik Laine	LW RW	27	$8,700,000	RFA	-	-	-	-	-	-	-	-
Sam Reinhart	C LW RW	30	$8,625,000	RFA	-	-	-	-	-	-	-	-
Jeremy Swayman	G	27	$8,250,000	$8,250,000	RFA	-	-	-	-	-	-	-
Valeri Nichushkin	LW RW	30	$6,125,000	$6,125,000	UFA	-	-	-	-	-	-	-
Rasmus Andersson	D	29	$4,550,000	RFA	-	-	-	-	-	-	-	-
Brandon Carlo	D	29	$4,100,000	$4,100,000	RFA	-	-	-	-	-	-	-
K'Andre Miller	D	25	$3,872,000	$3,872,000	RFA	-	-	-	-	-	-	-
Anders Lee	LW RW	35	$2,500,000	UFA	-	-	-	-	-	-	-	-
Jamie Drysdale	D	23	$2,300,000	$2,300,000	RFA	-	-	-	-	-	-	-
Trent Frederic	C RW	27	$2,300,000	$2,300,000	RFA	-	-	-	-	-	-	-
Yegor Chinakhov	LW RW	24	$2,100,000	$2,100,000	$2,100,000	RFA	-	-	-	-	-	-
Juuso Valimaki	D	27	$2,000,000	RFA	-	-	-	-	-	-	-	-
Connor Bedard	C LW	20	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Jack Roslovic	C RW	28	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Jani Nyman	RW	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
John Beecher	C RW	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Frederic Brunet	D	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Justus Annunen	G	25	$837,500	$837,500	RFA	-	-	-	-	-	-	-
Will Cuylle	LW RW	23	$828,333	$828,333	RFA	-	-	-	-	-	-	-
Denis Gurianov	LW RW	28	$775,000	RFA	-	-	-	-	-	-	-	-
Martin Pospisil	C RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$82,337,833	$35,612,833	$3,100,000	$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
Conor Geekie	C RW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Reid Schaefer	LW	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Leon Muggli	D	19	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Luke Tuch	LW	23	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Noah Warren	D	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Matthew Poitras	C LW RW	21	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Stephen Halliday	C	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Trevor Kuntar	C LW	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Dans Locmelis	C	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Parker Bell	LW RW	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Rodwin Dionicio	D	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Brett Berard	LW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ryan Francis	C RW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ivan Morozov	C	25	$850,000	RFA	-	-	-	-	-	-	-	-
Elliot Desnoyers	LW	23	$825,000	$825,000	RFA	-	-	-	-	-	-	-
Nikolai Kovalenko	LW RW	26	$800,000	RFA	-	-	-	-	-	-	-	-
Brandon Scanlin	D	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Ethen Frank	C RW	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Jason Polin	RW	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Ben Meyers	C LW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Curtis Douglas	C LW	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Liam Foudy	C LW RW	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Mitchell Chaffee	RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Patrick Brown	C LW RW	33	$775,000	UFA	-	-	-	-	-	-	-	-
Jack Studnicka	C RW	26	$762,500	RFA	-	-	-	-	-	-	-	-
Matt Kiersted	D	27	$762,500	RFA	-	-	-	-	-	-	-	-
Nikita Prishchepov	C LW	21	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Maros Jedlicka	C LW RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Cooper Black	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Dalton Bancroft	LW RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Danila Zhuravlyov	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Drew Bavaro	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Jaxon Nelson	C RW	25	$750,000	RFA	-	-	-	-	-	-	-	-
Justin Hryckowian	C LW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Justin Lee	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Riese Gaber	LW RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$30,900,000	$20,175,000	$10,175,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,090,000	$2,017,500	$1,017,500	$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
Peter DeBoer	57	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 5565	0%	$100	$0
Level 2: 5000	0%	$60	$0
Level 3: 2000	0%	$35	$0
Level 4: 4000	0%	$21	$0
Level 5: 1000	0%	$210	$0
Total Attendance:	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income per Game	$0
Year to Date Revenue	$ 0
Estimated Revenue	$0
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	$82,337,833
Farm Payroll	$3,090,000
Coach Payroll	$750,000
Estimated Season Expenses	$86,177,833

Bank Account

Current Funds	$78,415,964
Projected Revenue +	$0
Projected Expenses -	$86,177,833
Projected Bank Account	$-7,761,869

Salary Cap

Salary Cap	$95,000,000
Total Pro Team Payroll	$82,337,833
Total Farm Team Payroll	$3,090,000
Total Coaches Payroll	$750,000
Remaining Cap Space	$8,822,167