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
Spencer Knight	G	25	6	7	$5,300,000	$5,300,000	$5,300,000	$5,300,000	$5,300,000	$5,300,000	$5,300,000
Linus Ullmark	G	33	13	2	$5,800,000	UFA	-	-	-	-	-
Teuvo Teravainen	C LW RW	32	13	6	$5,650,000	UFA	-	-	-	-	-
Conor Garland	LW RW	30	11	6	$4,050,000	$4,050,000	$4,050,000	UFA	-	-	-
Evgeni Malkin	C	40	20	4	$3,920,000^*	UFA	-	-	-	-	-
Ilya Samsonov	G	29	10	6	$3,200,000	$3,200,000	$3,200,000	$3,200,000	UFA	-	-
Jonathan Marchessault	LW RW	36	17	3	$2,800,000	$2,800,000	$2,800,000	UFA	-	-	-
Chase Pearson	C LW RW	29	7	3	$2,500,000	UFA	-	-	-	-	-
Samuel Blais	LW RW	30	11	4	$2,150,000	UFA	-	-	-	-	-
Eric Robinson	LW RW	31	9	3	$2,000,000	$2,000,000	$2,000,000	UFA	-	-	-
Samuel Girard	D	28	10	4	$3,500,000	UFA	-	-	-	-	-
Drew Helleson	D	25	6	2	$1,700,000	$1,700,000	RFA	-	-	-	-
Sam Dickinson	D	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Tom Willander	D	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Logan Mailloux	D	23	5	2	$1,312,500	RFA	-	-	-	-	-
Samuel Helenius	C	24	4	3	$1,150,000	$1,150,000	$1,150,000	RFA	-	-	-
Brandon Tanev	LW RW	35	12	2	$900,000	$900,000	UFA	-	-	-	-
Jonny Brodzinski	C LW RW	33	11	3	$755,000	$755,000	UFA	-	-	-	-
Riley Thompson	C LW RW	24	2	3	$650,000	$650,000	RFA	-	-	-	-
Sean Walker	D	32	9	3	$650,000	$650,000	UFA	-	-	-	-
Mark Jankowski	C LW	32	11	3	$650,000	UFA	-	-	-	-	-
Philippe Myers	D	29	10	4	$650,000	UFA	-	-	-	-	-
Ryan Suter	D	41	21	2	$650,000	UFA	-	-	-	-	-
Vladislav Namestnikov	C LW	34	15	3	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$53,587,500	$26,155,000	$18,500,000	$8,500,000	$5,300,000	$5,300,000	$5,300,000

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Ty Smith	D	26	8	2	$2,587,500	$2,587,500	UFA	-	-	-	-
Porter Martone	LW RW	20	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Georgi Romanov	G	27	4	2	$1,466,625	$1,466,625	UFA	-	-	-	-
Jack Finley	C RW	24	6	3	$1,150,000	$1,150,000	$1,150,000	UFA	-	-	-
Danil Gushchin	LW RW	24	6	2	$909,563	$909,563	RFA	-	-	-	-
Albert Wikman	D	21	1	3	$900,000	$900,000	$900,000	RFA	-	-	-
Olivier Rodrigue	G	26	8	3	$900,000	$900,000	$900,000	UFA	-	-	-
Riley Patterson	C LW RW	20	1	3	$900,000	$900,000	$900,000	RFA	-	-	-
Alexander Perevalov	LW RW	25	1	2	$900,000	$900,000	RFA	-	-	-	-
Atley Calvert	C LW RW	23	1	3	$850,000	$850,000	$850,000	RFA	-	-	-
Christian Fitzgerald	C LW RW	24	1	3	$850,000	$850,000	$850,000	RFA	-	-	-
Kirill Dolzhenkov	LW RW	25	1	2	$850,000	$850,000	RFA	-	-	-	-
Samu Bau	C	22	1	2	$850,000	$850,000	RFA	-	-	-	-
Alexandre Doucet	C LW RW	24	5	2	$810,338	$810,338	RFA	-	-	-	-
Ludvig Lafton	D	20	1	3	$800,000	$800,000	$800,000	RFA	-	-	-
Elliot Desnoyers	C LW RW	24	6	2	$800,000	$800,000	RFA	-	-	-	-
Hudson Schandor	C LW	26	3	2	$800,000	$800,000	UFA	-	-	-	-
Israel Mianscum	C LW RW	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Jimi Suomi	D	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Lucas Olvestad	D	24	3	2	$800,000	$800,000	RFA	-	-	-	-
Matthew Sop	C LW	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Luca Munzenberger	D	24	2	2	$750,000	RFA	-	-	-	-	-
Ethan Frisch	D	26	1	3	$650,000	$650,000	$650,000	UFA	-	-	-
Ben Robertson	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Billy Sweezey	D	30	2	3	$650,000	$650,000	UFA	-	-	-	-
Dalton Bancroft	LW RW	25	2	3	$650,000	$650,000	RFA	-	-	-	-
Erik Bargholtz	C LW RW	25	2	3	$650,000	$650,000	RFA	-	-	-	-
Grant Hutton	D	31	9	3	$650,000	$650,000	UFA	-	-	-	-
Lawton Zacher	G	23	2	3	$650,000	$650,000	RFA	-	-	-	-
Santeri Huovila	LW	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Tristan Sarsland	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Jeremy Wilmer	LW RW	23	3	3	$650,000	RFA	-	-	-	-	-
Viktor Hurtig	D	24	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$29,274,026	$27,224,026	$8,850,000	$0	$0	$0	$0
SALARY CAP TOTALS					$5,256,153	$5,051,153	$3,213,750	$2,328,750	$2,328,750	$2,328,750	$2,328,750

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
David Quinn	61	$1,000,000	-	-	-	-	-	-	-	-	-
Jim Hiller	57	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 7 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	42,354	6,051	97%	$105	$4,447,170
Level 2: 5250	36,229	5,176	99%	$58	$2,101,282
Level 3: 2600	18,188	2,598	100%	$30	$545,640
Level 4: 4200	28,870	4,124	98%	$15	$433,050
Level 5: 1200	8,067	1,152	96%	$210	$1,694,070
Total Attendance:	133,708	19,101	98%	-	$12,448,636

Balance Sheet

Income

Home Games Left	35
Average Attendance - %	19,101 (98%)
Average Income per Game	$1,778,377
Year to Date Revenue	$ 12,448,636
Estimated Revenue	$62,243,180
End Year Estimated Revenue	$74,691,816

Expense

Days Remaining	1
Pro Expenses Per Days	$272,454
Pro Year To Date Expenses	$272,454
Farm Expenses Per Days	$19,755
Farm Year To Date Expenses	$19,755
Pro Payroll	$53,587,500
Farm Payroll	$5,256,153
Coach Payroll	$1,600,000
Estimated Season Expenses	$60,735,862

Bank Account

Current Funds	$34,975,850
Projected Revenue +	$74,691,816
Projected Expenses -	$60,735,862
Projected Bank Account	$48,931,804

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$60,443,653
Remaining Cap Space	$39,556,347