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
Cam Fowler	D	33	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA	-	-	-	-	-
Tuukka Rask	G	37	$6,750,000	$6,750,000	UFA	-	-	-	-	-	-	-
Nicklas Backstrom	C	37	$6,000,000	$4,000,000	UFA	-	-	-	-	-	-	-
Colton Parayko	D	31	$5,500,000^*	$5,500,000^*	$5,500,000^*	$5,500,000^*	UFA	-	-	-	-	-
Mats Zuccarello	LW RW	37	$5,000,005^*	UFA	-	-	-	-	-	-	-	-
Nick Schmaltz	C RW	28	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-
Ryan Strome	C RW	31	$5,000,000^*	$5,000,000^*	$5,000,000^*	UFA	-	-	-	-	-	-
Bryan Rust	LW RW	32	$3,500,000	UFA	-	-	-	-	-	-	-	-
Anthony Duclair	LW RW	29	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Oskar Sundqvist	C RW	30	$2,250,000	UFA	-	-	-	-	-	-	-	-
Casey Cizikas	C	33	$2,000,000	UFA	-	-	-	-	-	-	-	-
Eetu Luostarinen	C LW	26	$1,500,000	RFA	-	-	-	-	-	-	-	-
Kaapo Kahkonen	G	28	$1,200,000	UFA	-	-	-	-	-	-	-	-
Owen Power	D	22	$916,667	$916,667	RFA	-	-	-	-	-	-	-
Jack McBain	C LW	24	$883,750	RFA	-	-	-	-	-	-	-	-
Thomas Harley	D	23	$863,333	RFA	-	-	-	-	-	-	-	-
Bonus			$1,700,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$57,563,755	$36,666,667	$22,500,000	$17,500,000	$5,000,000	$5,000,000	$0	$0	$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
Lukas Reichel	LW RW	22	$925,000	RFA	-	-	-	-	-	-	-	-
Thomas Bordeleau	C	22	$916,667	$916,667	RFA	-	-	-	-	-	-	-
Karl Henriksson	C LW	23	$870,000	$870,000	RFA	-	-	-	-	-	-	-
Jayden Struble	D	23	$867,500	$867,500	RFA	-	-	-	-	-	-	-
Tyler Boucher	LW RW	21	$863,333	$863,333	$863,333	RFA	-	-	-	-	-	-
Samuel Knazko	D	22	$847,500	$847,500	RFA	-	-	-	-	-	-	-
Angus Crookshank	LW	25	$838,333	RFA	-	-	-	-	-	-	-	-
Jakub Brabenec	C LW	21	$828,333	$828,333	$828,333	RFA	-	-	-	-	-	-
Mason Millman	D	23	$818,333	RFA	-	-	-	-	-	-	-	-
Jordan Harris	D	24	$775,000	$1,000,000	RFA	-	-	-	-	-	-	-
Josh Dunne	C	26	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Noah Juulsen	D	27	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Cooper Marody	C RW	28	$775,000	UFA	-	-	-	-	-	-	-	-
Jack Studnicka	C RW	25	$775,000	RFA	-	-	-	-	-	-	-	-
Malcolm Subban	G	31	$762,500	UFA	-	-	-	-	-	-	-	-
Nolan Stevens	C LW	28	$530,000	$530,000	UFA	-	-	-	-	-	-	-
FARM TOTALS			$12,942,499	$8,273,333	$1,691,666	$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
Bruce Cassidy	59	$4,500,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,500,000	$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: 7050	0	0	0%	$70	$0
Level 2: 3525	0	0	0%	$50	$0
Level 3: 4406	0	0	0%	$30	$0
Level 4: 1763	0	0	0%	$20	$0
Level 5: 881	0	0	0%	$135	$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	$57,563,755
Estimated Season Expenses	$57,563,755

Bank Account

Current Funds	$220,746,288
Projected Revenue +	$0
Projected Expenses -	$57,563,755
Projected Bank Account	$163,182,533

Salary Cap

Salary Cap	$75,000,000
Total Payroll	$57,563,755
Remaining Cap Space	$17,436,245