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
Thatcher Demko	G	30	$5,700,000	UFA	-	-	-	-	-	-	-	-
Sam Montembeault	G	29	$5,250,000	UFA	-	-	-	-	-	-	-	-
Yanni Gourde	C LW RW	34	$5,250,000	UFA	-	-	-	-	-	-	-	-
Jonathan Toews	C LW RW	38	$5,000,000	UFA	-	-	-	-	-	-	-	-
Alexander Petrovic	D	34	$4,500,000	UFA	-	-	-	-	-	-	-	-
Colin Blackwell	C LW RW	33	$4,500,000	UFA	-	-	-	-	-	-	-	-
Anthony Beauvillier	LW RW	29	$4,200,000	UFA	-	-	-	-	-	-	-	-
Ben Hutton	D	33	$4,000,000	UFA	-	-	-	-	-	-	-	-
Michael Bunting	LW RW	31	$4,000,000	UFA	-	-	-	-	-	-	-	-
Travis Hamonic	D	36	$4,000,000	UFA	-	-	-	-	-	-	-	-
Brendan Gaunce	C LW RW	32	$3,750,000	UFA	-	-	-	-	-	-	-	-
Mason Appleton	C LW RW	30	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Keegan Kolesar	LW RW	29	$3,500,000	UFA	-	-	-	-	-	-	-	-
Shakir Mukhamadullin	D	24	$3,000,000	$3,000,000	$3,000,000	RFA	-	-	-	-	-	-
Anthony Duclair	LW RW	31	$3,000,000	UFA	-	-	-	-	-	-	-	-
Linus Karlsson	C LW RW	26	$3,000,000	RFA	-	-	-	-	-	-	-	-
Isac Lundestrom	C LW RW	26	$2,750,000	$2,750,000	$2,750,000	UFA	-	-	-	-	-	-
Jamie Drysdale	D	24	$2,350,000	$2,350,000	RFA	-	-	-	-	-	-	-
Adam Edstrom	C LW RW	26	$1,350,000	$1,350,000	$1,350,000	UFA	-	-	-	-	-	-
Sam Dickinson	D	20	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Marco Kasper	C LW RW	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Ryan Johnson	D	25	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Bonus			$12,250,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$87,625,000	$15,725,000	$8,050,000	$0	$0	$0	$0	$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
Alexandar Georgiev	G	30	$6,000,000	UFA	-	-	-	-	-	-	-	-
Matt Grzelcyk	D	32	$3,000,000	UFA	-	-	-	-	-	-	-	-
Gustav Nyquist	LW RW	37	$2,750,000	UFA	-	-	-	-	-	-	-	-
Mathew Dumba	D	32	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-	-
Dillon Dube	LW RW	28	$1,950,000	$1,950,000	UFA	-	-	-	-	-	-	-
Sonny Milano	C LW RW	30	$1,800,000	UFA	-	-	-	-	-	-	-	-
Martin Frk	LW RW	33	$1,500,000	UFA	-	-	-	-	-	-	-	-
Emil Bemstrom	LW RW	27	$1,210,000	$1,210,000	$1,210,000	UFA	-	-	-	-	-	-
Matthew Murray	G	28	$1,175,000	$1,175,000	UFA	-	-	-	-	-	-	-
Justin Kirkland	C LW RW	30	$1,150,000	UFA	-	-	-	-	-	-	-	-
Chad Krys	D	28	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Ben McCartney	LW RW	25	$995,000	$995,000	$995,000	UFA	-	-	-	-	-	-
Nils Aman	C LW RW	26	$990,000	$990,000	UFA	-	-	-	-	-	-	-
Austin Poganski	LW RW	30	$950,000	$950,000	$950,000	UFA	-	-	-	-	-	-
Danila Yurov	C LW RW	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Jason Polin	LW RW	27	$950,000	UFA	-	-	-	-	-	-	-	-
Garrett Pilon	C LW RW	28	$915,000	$915,000	UFA	-	-	-	-	-	-	-
Ryan Chesley	D	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Vasily Ponomarev	C LW RW	24	$880,000	$880,000	$880,000	RFA	-	-	-	-	-	-
Carson Bjarnason	G	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Adam Gajan	G	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Tristan Luneau	D	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Trevor Kuntar	C LW RW	25	$825,000	$825,000	RFA	-	-	-	-	-	-	-
Cam Allen	D	21	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Otto Salin	D	22	$700,000	$700,000	RFA	-	-	-	-	-	-	-
Christoffer Sedoff	D	24	$700,000	RFA	-	-	-	-	-	-	-	-
Hunter McDonald	D	24	$700,000	RFA	-	-	-	-	-	-	-	-
Jacob Perreault	LW RW	24	$700,000	RFA	-	-	-	-	-	-	-	-
Jared Wright	LW RW	23	$700,000	RFA	-	-	-	-	-	-	-	-
Mason Geertsen	LW RW	31	$700,000	UFA	-	-	-	-	-	-	-	-
Will Zmolek	D	27	$700,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$40,140,000	$18,790,000	$5,685,000	$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
Patrick Roy	60	$3,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$3,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 6 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	27,485	4,581	76%	$100	$2,748,500
Level 2: 5000	23,571	3,929	79%	$75	$1,767,825
Level 3: 2000	9,569	1,595	80%	$50	$478,450
Level 4: 4000	22,689	3,782	95%	$25	$567,225
Level 5: 1000	5,868	978	98%	$150	$880,200
Total Attendance:	89,182	14,864	83%	-	$9,598,877

Balance Sheet

Income

Home Games Left	36
Average Attendance - %	14,864 (83%)
Average Income per Game	$1,599,813
Year to Date Revenue	$ 9,598,877
Estimated Revenue	$57,593,262
End Year Estimated Revenue	$67,192,139

Expense

Days Remaining	1
Pro Expenses Per Days	$407,432
Pro Year To Date Expenses	$407,432
Farm Expenses Per Days	$20,585
Farm Year To Date Expenses	$20,585
Pro Payroll	$87,625,000
Estimated Season Expenses	$88,053,017

Bank Account

Current Funds	$34,313,207
Projected Revenue +	$67,192,139
Projected Expenses -	$88,053,017
Projected Bank Account	$13,452,329

Salary Cap

Salary Cap	$104,000,000
Total Payroll	$87,625,000
Remaining Cap Space	$16,375,000

Day 23	Game 153
Sabres	5
Flyers	4
Boxscore	0 Likes

Americans	3
Comets	2
Boxscore	0 Likes

Crunch	1
Americans	3
Boxscore	0 Likes

Americans	0
Bears	0
Preview	0 Likes