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
Nathan MacKinnon	C	30	$12,000,000	$12,000,000	UFA	-	-	-	-	-	-	-
Owen Power	D	23	$8,500,000	$8,500,000	$8,500,000	$8,500,000	RFA	-	-	-	-	-
Ilya Sorokin	G	30	$7,750,000	$7,750,000	$7,750,000	UFA	-	-	-	-	-	-
Alexis Lafreniere	LW RW	24	$7,500,000	$7,500,000	$7,500,000	$7,500,000	UFA	-	-	-	-	-
Nikolaj Ehlers	LW RW	29	$6,750,000	$6,750,000	UFA	-	-	-	-	-	-	-
Gabriel Vilardi	C RW	26	$6,250,000	$6,250,000	$6,250,000	$6,250,000	UFA	-	-	-	-	-
Sean Durzi	D	27	$6,000,000	$6,000,000	$6,000,000	$6,000,000	UFA	-	-	-	-	-
Adrian Kempe	C LW RW	29	$6,000,000	$6,000,000	UFA	-	-	-	-	-	-	-
Jakob Chychrun	D	27	$6,000,000	UFA	-	-	-	-	-	-	-	-
J.T. Compher	C RW	30	$5,100,000	UFA	-	-	-	-	-	-	-	-
Alex Vlasic	D	24	$5,000,000	$5,000,000	$5,000,000	RFA	-	-	-	-	-	-
Petr Mrazek	G	33	$4,250,000	$4,250,000	UFA	-	-	-	-	-	-	-
Kirby Dach	C	24	$4,000,000	$4,000,000	RFA	-	-	-	-	-	-	-
Jonny Brodzinski	C RW	32	$2,500,000	UFA	-	-	-	-	-	-	-	-
Jordan Spence	D	24	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Jacob Moverare	D	27	$1,000,000	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-
Arthur Kaliyev	LW RW	24	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Michael Eyssimont	C LW	29	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Alex Turcotte	C	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Linus Karlsson	C	26	$850,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$93,900,000	$79,450,000	$43,500,000	$28,250,000	$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
Akil Thomas	C RW	25	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-
Nick Leddy	D	34	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-
Dominic Toninato	C	31	$2,000,000	$2,000,000	$2,000,000	UFA	-	-	-	-	-	-
Casey Fitzgerald	D	28	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-	-
Tobias Bjornfot	D	24	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Jaret Anderson-Dolan	C LW	26	$1,500,000	RFA	-	-	-	-	-	-	-	-
Daniil Gushchin	RW	23	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Danila Klimovich	C	22	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Andre Lee	LW	25	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Austin Strand	D	28	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Aleksi Heimosalmi	D	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Owen Beck	C	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Samuel Helenius	C	23	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Colton Dach	C LW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Emil Andrae	D	23	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Matt Villalta	G	26	$900,000	$900,000	UFA	-	-	-	-	-	-	-
Olen Zellweger	D	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Bokondji Imama	LW	29	$900,000	UFA	-	-	-	-	-	-	-	-
Elias Pettersson DEF	D	21	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Mikko Kokkonen	D	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Trevor Kuntar	C LW	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Tristan Lennox	G	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Samuel Knazko	D	23	$850,000	RFA	-	-	-	-	-	-	-	-
Jacob Ingham	G	25	$800,000	$800,000	$800,000	UFA	-	-	-	-	-	-
Lukas Parik	G	24	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Ryan Ufko	D	22	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Ethan Cardwell	RW	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Tyler Brennan	G	22	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Zayde Wisdom	C	22	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Ryan Francis	RW	24	$800,000	RFA	-	-	-	-	-	-	-	-
Samuel Fagemo	LW RW	25	$800,000	RFA	-	-	-	-	-	-	-	-
Vyacheslav Buteyets	G	23	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Patrick Guay	C	23	$750,000	RFA	-	-	-	-	-	-	-	-
Simon Kubicek	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$40,600,000	$34,250,000	$20,700,000	$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
Sheldon Keefe	43	$4,000,000	$4,000,000	$4,000,000	$4,000,000	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$4,000,000	$4,000,000	$4,000,000	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 1 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	5,438	5,438	91%	$100	$543,800
Level 2: 5000	4,512	4,512	90%	$60	$270,720
Level 3: 2000	1,810	1,810	91%	$35	$63,350
Level 4: 4000	4,000	4,000	100%	$25	$100,000
Level 5: 1000	902	902	90%	$200	$180,400
Total Attendance:	16,662	16,662	93%	-	$1,725,822

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	16,662 (93%)
Average Income per Game	$1,725,822
Year to Date Revenue	$ 1,725,822
Estimated Revenue	$69,032,880
End Year Estimated Revenue	$70,758,702

Expense

Days Remaining	1
Pro Expenses Per Days	$489,062
Pro Year To Date Expenses	$489,062
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$93,900,000
Estimated Season Expenses	$94,389,062

Bank Account

Current Funds	$105,555,368
Projected Revenue +	$70,758,702
Projected Expenses -	$94,389,062
Projected Bank Account	$81,925,008

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$93,900,000
Remaining Cap Space	$1,600,000

Kings	4
Avalanche	2