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
Roman Josi	D	34	$8,500,000^*	$8,500,000^*	$8,500,000^*	$8,500,000^*	$8,500,000^*	UFA	-	-	-	-
Aaron Ekblad	D	28	$7,000,000	$7,000,000	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA	-	-	-
Cam Atkinson	LW RW	35	$7,000,000^*	$7,000,000^*	$7,000,000^*	$7,000,000^*	UFA	-	-	-	-	-
Nico Hischier	C	25	$4,500,000	$4,500,000	RFA	-	-	-	-	-	-	-
Tom Wilson	RW	30	$4,000,000^*	$4,000,000^*	$4,000,000^*	UFA	-	-	-	-	-	-
Christian Dvorak	C LW	28	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-
Scott Laughton	C LW	30	$2,500,000	$2,500,000	UFA	-	-	-	-	-	-	-
Brett Pesce	D	30	$2,350,000	UFA	-	-	-	-	-	-	-	-
Adam Pelech	D	30	$2,000,000	UFA	-	-	-	-	-	-	-	-
Juuso Valimaki	D	26	$1,500,000	$2,000,000	RFA	-	-	-	-	-	-	-
Jacob Middleton	D	28	$1,000,000^*	$1,000,000^*	UFA	-	-	-	-	-	-	-
Jake Walman	D	28	$875,000	UFA	-	-	-	-	-	-	-	-
Zac Jones	D	24	$800,000	$825,000	RFA	-	-	-	-	-	-	-
Taylor Raddysh	RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Bonus			$245,833	-	-	-	-	-	-	-	-	-
PRO TOTALS			$45,545,833	$39,825,000	$29,000,000	$22,500,000	$15,500,000	$7,000,000	$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
Fabian Lysell	RW	21	$863,333	$863,333	$863,333	RFA	-	-	-	-	-	-
Zayde Wisdom	C RW	22	$797,500	RFA	-	-	-	-	-	-	-	-
Parker Wotherspoon	D	27	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Akil Thomas	C RW	24	$775,000	RFA	-	-	-	-	-	-	-	-
Brendan Lemieux	LW	28	$775,000	UFA	-	-	-	-	-	-	-	-
Fredrik Karlstrom	C	26	$775,000	RFA	-	-	-	-	-	-	-	-
Radim Zohorna	C LW	28	$775,000	UFA	-	-	-	-	-	-	-	-
Matt Villalta	G	25	$762,500	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$6,298,333	$1,638,333	$863,333	$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
John Tortorella	66	$4,000,000	$4,000,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$4,000,000	$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: 8515	0	0	0%	$130	$0
Level 2: 4258	0	0	0%	$90	$0
Level 3: 5322	0	0	0%	$75	$0
Level 4: 2129	0	0	0%	$50	$0
Level 5: 1064	0	0	0%	$350	$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	$45,545,833
Estimated Season Expenses	$45,545,833

Bank Account

Current Funds	$260,429,016
Projected Revenue +	$0
Projected Expenses -	$45,545,833
Projected Bank Account	$214,883,183

Salary Cap

Salary Cap	$75,000,000
Total Payroll	$45,545,833
Remaining Cap Space	$29,454,167