Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Elias Pettersson	C LW	27	$11,600,000	$11,600,000	$11,600,000	RFA	-	-	-	-	-	-
Artemi Panarin	LW RW	34	$9,750,000	UFA	-	-	-	-	-	-	-	-
Anthony Cirelli	C RW	28	$6,250,000	RFA	-	-	-	-	-	-	-	-
Jake Allen	G	35	$6,000,000	UFA	-	-	-	-	-	-	-	-
Joel Farabee	LW RW	25	$5,000,000	RFA	-	-	-	-	-	-	-	-
Samuel Girard	D	27	$5,000,000	RFA	-	-	-	-	-	-	-	-
Charlie Coyle	C RW	33	$4,500,000	$4,500,000	UFA	-	-	-	-	-	-	-
Jordan Greenway	LW RW	28	$4,000,000	$4,000,000	$4,000,000	UFA	-	-	-	-	-	-
Erik Gudbranson	D	33	$3,500,000	UFA	-	-	-	-	-	-	-	-
Jan Rutta	D	35	$3,500,000	UFA	-	-	-	-	-	-	-	-
Alexander Petrovic	D	33	$3,000,000	UFA	-	-	-	-	-	-	-	-
Dylan DeMelo	D	32	$3,000,000	UFA	-	-	-	-	-	-	-	-
Calle Jarnkrok	C LW RW	34	$2,750,000	UFA	-	-	-	-	-	-	-	-
Dylan Holloway	C LW RW	24	$2,290,457	$2,290,457	$2,290,457	RFA	-	-	-	-	-	-
Connor Ingram	G	28	$1,950,000	RFA	-	-	-	-	-	-	-	-
Cutter Gauthier	C LW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Matvei Michkov	LW RW	21	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Matthew Knies	LW RW	23	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Drew O'Connor	LW RW	27	$925,000	RFA	-	-	-	-	-	-	-	-
Michael DiPietro	G	26	$812,500	$812,500	$812,500	RFA	-	-	-	-	-	-
Ian Mitchell	D	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Jesper Boqvist	C LW RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Erik Brannstrom	LW D	26	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$80,127,957	$27,977,957	$22,477,957	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Arvid Soderblom	G	26	$2,750,000	$2,750,000	RFA	-	-	-	-	-	-	-
Ryan Tverberg	C RW	23	$2,500,000	$2,500,000	RFA	-	-	-	-	-	-	-
Robert Hagg	D	30	$2,250,000	UFA	-	-	-	-	-	-	-	-
Artyom Levshunov	D	20	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Simon Robertsson	RW	22	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Marat Khusnutdinov	C LW RW	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Nikita Chibrikov	LW RW	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Isak Rosen	LW RW	22	$1,500,000	RFA	-	-	-	-	-	-	-	-
Calum Ritchie	C	20	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Paul Ludwinski	C LW	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Stian Solberg	D	20	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Adam Sykora	C LW	21	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Samu Tuomaala	RW	22	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Daniel Torgersson	LW RW	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Danny Zhilkin	C	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Eamon Powell	D	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Alexander Holtz	LW RW	23	$894,167	RFA	-	-	-	-	-	-	-	-
Jackson Blake	C RW	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Rory Kerins	C LW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Aleksandr Kisakov	C LW	23	$850,000	RFA	-	-	-	-	-	-	-	-
Luke Martin	D	27	$850,000	RFA	-	-	-	-	-	-	-	-
Tyler Tullio	C RW	23	$850,000	RFA	-	-	-	-	-	-	-	-
Jack Devine	RW	22	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Dylan McIlrath	D	33	$800,000	UFA	-	-	-	-	-	-	-	-
Brandon Bussi	G	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Alexander Nylander	C LW RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Boris Katchouk	LW RW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Cole Guttman	C LW RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Klim Kostin	LW RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Mitchell Gibson	G	26	$775,000	RFA	-	-	-	-	-	-	-	-
Phillip Di Giuseppe	LW RW	32	$775,000	UFA	-	-	-	-	-	-	-	-
Reilly Walsh	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Riley Duran	C RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Luka Profaca	D	23	$750,000	RFA	-	-	-	-	-	-	-	-
Mack Guzda	G	24	$750,000	RFA	-	-	-	-	-	-	-	-
Noah Beck	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
Quinn Schmiemann	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$39,594,167	$22,175,000	$8,425,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,959,417	$2,217,500	$842,500	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Andrew Brunette	51	$750,000	$750,000	$750,000	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 14 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 5768	73,789	5,271	91%	$140	$10,330,460
Level 2: 4900	60,442	4,317	88%	$80	$4,835,360
Level 3: 1900	25,278	1,806	95%	$50	$1,263,900
Level 4: 3900	47,864	3,419	88%	$35	$1,675,240
Level 5: 900	12,259	876	97%	$250	$3,064,750
Total Attendance:	219,632	15,688	90%	-	$23,286,682

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	15,688 (90%)
Average Income per Game	$1,663,334
Year to Date Revenue	$ 23,286,682
Estimated Revenue	$44,910,030
End Year Estimated Revenue	$68,196,712

Expense

Days Remaining	1
Pro Expenses Per Days	$419,057
Pro Year To Date Expenses	$419,057
Farm Expenses Per Days	$22,445
Farm Year To Date Expenses	$22,445
Pro Payroll	$80,127,957
Farm Payroll	$3,959,417
Coach Payroll	$750,000
Estimated Season Expenses	$85,278,876

Bank Account

Current Funds	$94,573,687
Projected Revenue +	$68,196,712
Projected Expenses -	$85,278,876
Projected Bank Account	$77,491,523

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$80,127,957
Total Farm Team Payroll	$3,959,417
Total Coaches Payroll	$750,000
Remaining Cap Space	$10,662,626

Day 54	Game 400
Vegas Golden Knights	8
San Jose Sharks	5
Boxscore	0 Likes

Day 57	Game 419
Vegas Golden Knights	0
Chicago Blackhawks	0
Preview	0 Likes

Thunderbirds	0
Knights	0
Preview	0 Likes

Bears	0
Knights	0
Preview	0 Likes