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
Brayden Point	C	28	$7,000,000	UFA	-	-	-	-	-	-	-	-
Brock Boeser	RW	27	$5,650,000	$5,650,000	UFA	-	-	-	-	-	-	-
Andrei Kuzmenko	LW	28	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Rasmus Andersson	D	28	$4,500,000	$4,500,000	$4,500,000	UFA	-	-	-	-	-	-
Michael Matheson	D	30	$4,000,000^*	$4,000,000^*	$4,000,000^*	UFA	-	-	-	-	-	-
Elvis Merzlikins	G	30	$3,750,000^*	$3,750,000^*	$3,750,000^*	UFA	-	-	-	-	-	-
Nikita Gusev	LW RW	32	$3,500,000	UFA	-	-	-	-	-	-	-	-
Anthony Mantha	LW RW	30	$3,250,000	UFA	-	-	-	-	-	-	-	-
Dominik Kubalik	LW	29	$3,000,000	UFA	-	-	-	-	-	-	-	-
Erik Haula	C LW	33	$2,375,000^*	UFA	-	-	-	-	-	-	-	-
Sean Durzi	D	26	$1,800,000	RFA	-	-	-	-	-	-	-	-
Frederick Gaudreau	C RW	31	$1,200,000	UFA	-	-	-	-	-	-	-	-
Jackson Lacombe	D	23	$925,000	$925,000	RFA	-	-	-	-	-	-	-
Jack Quinn	LW RW	23	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Steven Lorentz	C LW	28	$800,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$43,169,167	$25,188,333	$12,250,000	$0	$0	$0	$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
Ryan Johnson	D	23	$925,000	$925,000	RFA	-	-	-	-	-	-	-
Xavier Bourgault	C	22	$925,000	$925,000	RFA	-	-	-	-	-	-	-
Jacob Bernard-Docker	D	24	$925,000	RFA	-	-	-	-	-	-	-	-
Reid Schaefer	LW	21	$918,333	$886,666	$886,666	$886,666	RFA	-	-	-	-	-
Calle Clang	G	22	$878,333	$878,333	$878,333	RFA	-	-	-	-	-	-
Oskar Pettersson	RW	20	$865,000	$835,000	$835,000	$835,000	RFA	-	-	-	-	-
Hugo Alnefelt	G	23	$850,833	RFA	-	-	-	-	-	-	-	-
A.J. Greer	LW	28	$775,000	UFA	-	-	-	-	-	-	-	-
Hudson Fasching	RW	29	$775,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$7,837,499	$4,449,999	$2,599,999	$1,721,666	$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
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: 6870	0	0	0%	$100	$0
Level 2: 3435	0	0	0%	$80	$0
Level 3: 4294	0	0	0%	$60	$0
Level 4: 1717	0	0	0%	$40	$0
Level 5: 858	0	0	0%	$300	$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	$43,169,167
Estimated Season Expenses	$43,169,167

Bank Account

Current Funds	$249,136,023
Projected Revenue +	$0
Projected Expenses -	$43,169,167
Projected Bank Account	$205,966,856

Salary Cap

Salary Cap	$75,000,000
Total Payroll	$43,169,167
Remaining Cap Space	$31,830,833