Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Auston Matthews	C	29	$11,500,000	$11,500,000	$11,500,000	$11,500,000	$11,500,000	$11,500,000	$11,500,000	UFA	-	-
Erik Karlsson	D	36	$9,800,000^*	$9,800,000^*	$9,800,000^*	$9,800,000^*	UFA	-	-	-	-	-
Matthew Tkachuk	LW	29	$9,500,000^*	$9,500,000^*	$9,500,000^*	$9,500,000^*	$9,500,000^*	UFA	-	-	-	-
William Nylander	RW	30	$8,000,000	UFA	-	-	-	-	-	-	-	-
Matt Boldy	LW	25	$7,650,000	$7,650,000	RFA	-	-	-	-	-	-	-
Andrei Kuzmenko	LW	30	$7,500,000^*	$7,500,000^*	$7,500,000^*	$7,500,000^*	UFA	-	-	-	-	-
Charlie McAvoy	D	29	$7,000,000	$7,000,000	UFA	-	-	-	-	-	-	-
Sidney Crosby	C	39	$7,000,000^*	UFA	-	-	-	-	-	-	-	-
Blake Coleman	C	35	$4,250,000	UFA	-	-	-	-	-	-	-	-
Jake Allen	G	36	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-
Alexander Romanov	D	26	$2,275,000	RFA	-	-	-	-	-	-	-	-
Vasily Podkolzin	RW	25	$2,000,000	RFA	-	-	-	-	-	-	-	-
Jesper Boqvist	C	28	$1,700,000	$1,700,000	UFA	-	-	-	-	-	-	-
Vladislav Namestnikov	C	34	$1,500,000	UFA	-	-	-	-	-	-	-	-
Joe Veleno	C	26	$1,200,000	RFA	-	-	-	-	-	-	-	-
Bonus			$4,825,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$88,200,000	$57,150,000	$40,800,000	$38,300,000	$21,000,000	$11,500,000	$11,500,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Yaroslav Askarov	G	24	$3,000,000	$3,000,000	RFA	-	-	-	-	-	-	-
Sam Dickinson	D	20	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Aydar Suniev	LW	22	$925,000	$925,000	$925,000	RFA	-	-	-	-	-	-
Isak Rosen	LW	23	$925,000	$925,000	RFA	-	-	-	-	-	-	-
Maksymilian Szuber	D	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Michael Benning	D	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Mike Hardman	LW	27	$900,000	$900,000	UFA	-	-	-	-	-	-	-
Eduard Sale	C LW RW	21	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Florian Xhekaj	C	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
David Spacek	D	23	$875,000	RFA	-	-	-	-	-	-	-	-
Samuel Jonsson	G	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Alec Regula	D	26	$850,000	RFA	-	-	-	-	-	-	-	-
Chase Yoder	C	24	$850,000	RFA	-	-	-	-	-	-	-	-
Ryan Carpenter	C	35	$775,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$14,500,000	$11,150,000	$1,925,000	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
John Tortorella	68	$0	$0	$0	$0	$0	$0	$0	-	-	-
Clement Jodoin	73	$0	$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	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	0	0	0%	$84	$0
Level 2: 5000	0	0	0%	$53	$0
Level 3: 2000	0	0	0%	$32	$0
Level 4: 4000	0	0	0%	$22	$0
Level 5: 1000	0	0	0%	$180	$0
Total Attendance:	0	0	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	$88,200,000
Estimated Season Expenses	$88,200,000

Bank Account

Current Funds	$50,762
Projected Revenue +	$0
Projected Expenses -	$88,200,000
Projected Bank Account	$-88,149,238

Salary Cap

Salary Cap	$104,000,000
Total Payroll	$88,200,000
Remaining Cap Space	$15,800,000