Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Jordan Kyrou	C LW RW	28	9	7	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-
Adrian Kempe	LW RW	30	11	7	$4,750,000	$4,750,000	$4,750,000	UFA	-	-	-
Joey Daccord	G	30	7	3	$5,550,000	$5,550,000	UFA	-	-	-	-
Seth Jarvis	C LW RW	24	5	3	$4,900,000	$4,900,000	RFA	-	-	-	-
Alex Tuch	C LW RW	30	10	4	$5,950,000	UFA	-	-	-	-	-
Sam Carrick	C RW	34	12	3	$2,400,000	$2,400,000	UFA	-	-	-	-
Kirby Dach	C	25	6	2	$2,250,000	RFA	-	-	-	-	-
Erik Cernak	D	29	10	4	$2,700,000	UFA	-	-	-	-	-
Jacob Middleton	D	30	10	4	$2,700,000	UFA	-	-	-	-	-
Viktor Arvidsson	LW RW	33	13	2	$1,250,000	UFA	-	-	-	-	-
Parker Wotherspoon	D	29	9	3	$1,050,000	$1,050,000	UFA	-	-	-	-
Jeff Petry	D	39	16	2	$1,050,000	UFA	-	-	-	-	-
Philipp Grubauer	G	35	15	2	$650,000	UFA	-	-	-	-	-
Bowen Byram	D	25	6	0	RFA	-	-	-	-	-	-
Quinn Hughes	D	27	7	0	RFA	-	-	-	-	-	-
PRO TOTALS					$40,250,000	$23,700,000	$9,800,000	$5,050,000	$5,050,000	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Jake OBrien	C	19	0	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Konsta Helenius	C RW	20	1	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Thomas Bordeleau	C LW RW	24	4	2	$1,312,500	RFA	-	-	-	-	-
Alfons Freij	D	20	1	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Arno Tiefensee	G	25	3	2	$1,023,750	RFA	-	-	-	-	-
Simon Forsmark	D	23	2	3	$975,000	RFA	-	-	-	-	-
Trent Miner	G	25	5	2	$826,875	RFA	-	-	-	-	-
Victor Stjernborg	C LW RW	23	2	3	$825,000	RFA	-	-	-	-	-
Vladimir Grudinin	D	23	2	3	$700,000	RFA	-	-	-	-	-
Jackson Edward	D	22	1	3	$650,000	$650,000	RFA	-	-	-	-
Alexander Nylander	C LW RW	28	9	2	$650,000	UFA	-	-	-	-	-
Brandon Saad	LW RW	34	14	2	$650,000	UFA	-	-	-	-	-
Liam OBrien	C LW RW	32	12	2	$650,000	UFA	-	-	-	-	-
Steven Santini	D	31	7	2	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$13,513,125	$5,250,000	$1,850,000	$0	$0	$0	$0
SALARY CAP TOTALS					$1,351,313	$525,000	$185,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Don Granato	99	$1,000,000	-	-	-	-	-	-	-	-	-
Manny Malhotra	45	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$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: 6181	0	0	0%	$80	$0
Level 2: 5250	0	0	0%	$45	$0
Level 3: 2600	0	0	0%	$25	$0
Level 4: 4200	0	0	0%	$12	$0
Level 5: 1200	0	0	0%	$190	$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	$40,250,000
Farm Payroll	$1,351,313
Coach Payroll	$1,600,000
Estimated Season Expenses	$43,201,313

Bank Account

Current Funds	$74,535,525
Projected Revenue +	$0
Projected Expenses -	$43,201,313
Projected Bank Account	$31,334,213

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$43,201,313
Remaining Cap Space	$56,798,688