Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Filip Hronek	D	27	$7,250,000	$7,250,000	$7,250,000	$7,250,000	$7,250,000	$7,250,000	$7,250,000	$7,250,000	UFA	-
Samuel Girard	D	26	$6,250,000	$6,250,000	RFA	-	-	-	-	-	-	-
Pavel Buchnevich	LW	29	$5,800,000	UFA	-	-	-	-	-	-	-	-
Rickard Rakell	RW	31	$5,250,000	UFA	-	-	-	-	-	-	-	-
Tyler Bertuzzi	LW	29	$5,200,000	UFA	-	-	-	-	-	-	-	-
Phillip Danault	C	31	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-	-
Brandon Carlo	D	28	$4,500,000	$4,500,000	$4,500,000	$4,500,000	$4,500,000	UFA	-	-	-	-
Christian Dvorak	C	28	$4,500,000	UFA	-	-	-	-	-	-	-	-
Olli Maatta	D	30	$4,035,000	$4,035,000	UFA	-	-	-	-	-	-	-
Anthony Stolarz	G	30	$2,800,000	$2,800,000	UFA	-	-	-	-	-	-	-
Carson Soucy	D	30	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Ryan McLeod	C	25	$2,200,000	$2,200,000	RFA	-	-	-	-	-	-	-
Pontus Holmberg	RW	25	$2,000,000	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-
Victor Soderstrom	D	23	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-	-	-	-
Matthew Kessel	D	24	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Erik Kallgren	G	28	$1,000,000	UFA	-	-	-	-	-	-	-	-
Kyle Capobianco	D	27	$1,000,000	RFA	-	-	-	-	-	-	-	-
Matt Irwin	D	37	$1,000,000	UFA	-	-	-	-	-	-	-	-
Pavel Mintyukov	D	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Alex Kannok-Leipert	D	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Tanner Laczynski	C	27	$950,000	$950,000	UFA	-	-	-	-	-	-	-
Tyler Angle	C	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Gage Alexander	G	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Jack Finley	C	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Jesper Wallstedt	G	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Oskar Olausson	RW	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Tyler Tullio	RW	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Filip Johansson	D	24	$875,000	RFA	-	-	-	-	-	-	-	-
Henri Nikkanen	C	23	$875,000	RFA	-	-	-	-	-	-	-	-
Lucas Condotta	C	27	$800,000	$800,000	UFA	-	-	-	-	-	-	-
Greg Meireles	RW	25	$800,000	RFA	-	-	-	-	-	-	-	-
Andrew Welinski	D	31	$775,000	UFA	-	-	-	-	-	-	-	-
Austin Strand	D	27	$775,000	RFA	-	-	-	-	-	-	-	-
Benjamin Jones	C	25	$775,000	RFA	-	-	-	-	-	-	-	-
Blake Hillman	D	28	$775,000	UFA	-	-	-	-	-	-	-	-
Cameron Gaunce	D	34	$775,000	UFA	-	-	-	-	-	-	-	-
Jonathan Dugan	LW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Kyle Criscuolo	C	32	$775,000	UFA	-	-	-	-	-	-	-	-
Steven Fogarty	C	31	$775,000	UFA	-	-	-	-	-	-	-	-
Reece Newkirk	C	23	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			$6,400,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$87,360,000	$47,710,000	$15,950,000	$11,750,000	$11,750,000	$7,250,000	$7,250,000	$7,250,000	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
FARM TOTALS			$0	$0	$0	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Dan Bylsma	54	$0	$0	$0	$0	$0	$0	-	-	-	-
COACHING TOTALS		$0	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 6000	0%	$86	$0
Level 2: 5000	0%	$55	$0
Level 3: 2000	0%	$34	$0
Level 4: 4000	0%	$31	$0
Level 5: 1000	0%	$193	$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	$87,360,000
Estimated Season Expenses	$87,360,000

Bank Account

Current Funds	$40,276,181
Projected Revenue +	$0
Projected Expenses -	$87,360,000
Projected Bank Account	$-47,083,819

Salary Cap

Salary Cap	$83,500,000
Total Payroll	$87,360,000
Remaining Cap Space	$-3,860,000