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
John Klingberg	D	32	$7,000,000^*	$7,000,000^*	$7,000,000^*	$7,000,000^*	$7,000,000^*	UFA	-	-	-	-
Anze Kopitar	C	37	$6,850,000	$6,850,000	$6,850,000	UFA	-	-	-	-	-	-
Teuvo Teravainen	C LW RW	30	$6,625,000^*	$6,625,000^*	$6,625,000^*	$6,625,000^*	UFA	-	-	-	-	-
Marco Scandella	D	34	$4,250,000^*	UFA	-	-	-	-	-	-	-	-
Josh Bailey	LW RW	35	$3,750,500	UFA	-	-	-	-	-	-	-	-
Thatcher Demko	G	29	$3,750,000	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-	-	-
Jakob Silfverberg	LW RW	34	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Jean-Gabriel Pageau	C	32	$3,000,000	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-
Ryan Graves	D	29	$3,000,000	$3,000,000	UFA	-	-	-	-	-	-	-
Mike Hoffman	LW	35	$2,875,000	UFA	-	-	-	-	-	-	-	-
Timothy Liljegren	D	25	$1,200,000	RFA	-	-	-	-	-	-	-	-
Pavel Mintyukov	D	21	$918,333	$918,333	$918,333	RFA	-	-	-	-	-	-
Janis Moser	D	24	$886,667	RFA	-	-	-	-	-	-	-	-
Marco Rossi	C	23	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Bonus			$30,834	-	-	-	-	-	-	-	-	-
PRO TOTALS			$48,499,667	$35,506,666	$28,143,333	$17,375,000	$7,000,000	$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
Marco Kasper	C	20	$918,333	$886,667	$886,667	$886,667	RFA	-	-	-	-	-
Brandt Clarke	D	21	$863,333	$863,333	$863,333	RFA	-	-	-	-	-	-
Andrew Agozzino	C LW	33	$775,000	UFA	-	-	-	-	-	-	-	-
Erik Kallgren	G	28	$775,000	UFA	-	-	-	-	-	-	-	-
Jackson Cates	C	27	$775,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$4,106,666	$1,750,000	$1,750,000	$886,667	$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
Rick Tocchet	60	$2,750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,750,000	$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: 7456	0	0	0%	$500	$0
Level 2: 3728	0	0	0%	$320	$0
Level 3: 4660	0	0	0%	$200	$0
Level 4: 1865	0	0	0%	$120	$0
Level 5: 932	0	0	0%	$999	$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	$48,499,667
Estimated Season Expenses	$48,499,667

Bank Account

Current Funds	$349,221,355
Projected Revenue +	$0
Projected Expenses -	$48,499,667
Projected Bank Account	$300,721,688

Salary Cap

Salary Cap	$75,000,000
Total Payroll	$48,499,667
Remaining Cap Space	$26,500,333