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
JT Miller	C	31	$9,000,000	$9,000,000	$9,000,000	$9,000,000	$9,000,000	$9,000,000	$9,000,000	UFA	-	-
Jason Robertson	LW	25	$9,000,000	$9,000,000	$9,000,000	RFA	-	-	-	-	-	-
Jamie Benn	LW	35	$8,750,000	$8,750,000	UFA	-	-	-	-	-	-	-
Rasmus Dahlin	D	24	$8,000,000	$8,000,000	$8,000,000	$8,000,000	$8,000,000	$8,000,000	UFA	-	-	-
Roope Hintz	C	28	$6,500,000	$6,500,000	$6,500,000	$6,500,000	UFA	-	-	-	-	-
Sergei Bobrovsky	G	36	$6,500,000	$6,500,000	UFA	-	-	-	-	-	-	-
Joe Pavelski	C	40	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-	-
Vince Dunn	D	28	$4,500,000	UFA	-	-	-	-	-	-	-	-
Blake Coleman	C	33	$4,250,000	$4,250,000	$4,250,000	UFA	-	-	-	-	-	-
Jack Roslovic	C	27	$4,000,000	RFA	-	-	-	-	-	-	-	-
Trevor Moore	C LW RW	29	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Erik Johnson	D	36	$2,750,000	$2,750,000	UFA	-	-	-	-	-	-	-
Ross Colton	C	28	$2,200,000	UFA	-	-	-	-	-	-	-	-
Taylor Raddysh	RW	26	$2,000,000	RFA	-	-	-	-	-	-	-	-
Trent Frederic	C	26	$2,000,000	RFA	-	-	-	-	-	-	-	-
Calvin de Haan	D	33	$1,687,500	$1,687,500	UFA	-	-	-	-	-	-	-
Alex Nedeljkovic	G	28	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-	-
Nick Perbix	D	26	$1,500,000	RFA	-	-	-	-	-	-	-	-
Adam Ruzicka	C	25	$1,400,000	$1,400,000	RFA	-	-	-	-	-	-	-
Travis Dermott	D	28	$1,150,000	$1,150,000	UFA	-	-	-	-	-	-	-
Darren Raddysh	D	28	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Alex Nylander	LW	26	$1,000,000	RFA	-	-	-	-	-	-	-	-
Declan Chisholm	D	24	$1,000,000	RFA	-	-	-	-	-	-	-	-
Jacob Bryson	D	27	$1,000,000	RFA	-	-	-	-	-	-	-	-
Garrett Pilon	RW	26	$975,000	$975,000	RFA	-	-	-	-	-	-	-
Jake Sanderson	D	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Brayden Tracey	LW	23	$950,000	RFA	-	-	-	-	-	-	-	-
Jake Massie	D	27	$950,000	RFA	-	-	-	-	-	-	-	-
Peter Diliberatore	D	24	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Fredrik Karlstrom	C	26	$900,000	RFA	-	-	-	-	-	-	-	-
Linus Weissbach	RW	26	$900,000	RFA	-	-	-	-	-	-	-	-
Adam Scheel	G	25	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Cross Hanas	LW	22	$875,000	$875,000	RFA	-	-	-	-	-	-	-
Michael DiPietro	G	25	$850,000	RFA	-	-	-	-	-	-	-	-
Cole Cassels	C	29	$775,000	UFA	-	-	-	-	-	-	-	-
Curtis McKenzie	LW	33	$775,000	UFA	-	-	-	-	-	-	-	-
Dan Renouf	D	30	$775,000	UFA	-	-	-	-	-	-	-	-
Joel L'Esperance	C	29	$775,000	UFA	-	-	-	-	-	-	-	-
Oskar Steen	C	26	$775,000	RFA	-	-	-	-	-	-	-	-
Bonus			$3,000,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$105,187,500	$74,562,500	$36,750,000	$23,500,000	$17,000,000	$17,000,000	$9,000,000	$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
FARM TOTALS			$0	$0	$0	$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
Bill Peters	63	$0	$0	$0	$0	$0	$0	-	-	-	-
COACHING TOTALS		$0	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 6000	0%	$84	$0
Level 2: 5000	0%	$53	$0
Level 3: 2000	0%	$31	$0
Level 4: 4000	0%	$21	$0
Level 5: 1000	0%	$180	$0
Total Attendance:	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	$105,187,500
Estimated Season Expenses	$105,187,500

Bank Account

Current Funds	$44,260,152
Projected Revenue +	$0
Projected Expenses -	$105,187,500
Projected Bank Account	$-60,927,348

Salary Cap

Salary Cap	$83,500,000
Total Payroll	$105,187,500
Remaining Cap Space	$-21,687,500