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
Victor Hedman	D	36	17	3	$6,000,000	$6,000,000	UFA	-	-	-	-
Sam Reinhart	C RW	31	12	7	$5,650,000	$5,650,000	$5,650,000	UFA	-	-	-
Samuel Montembeault	G	30	11	2	$3,200,000	UFA	-	-	-	-	-
Pierre-Luc Dubois	C LW	28	10	4	$4,350,000	$4,350,000	UFA	-	-	-	-
Mikhail Sergachev	D	28	9	4	$4,250,000	$4,250,000	UFA	-	-	-	-
Colton Sissons	C LW RW	33	14	4	$3,500,000	UFA	-	-	-	-	-
Jamie Drysdale	D	24	6	2	$3,350,000	$3,350,000	RFA	-	-	-	-
Luke Kunin	C LW RW	29	10	4	$3,250,000	$3,250,000	UFA	-	-	-	-
Carter Hart	G	28	10	3	$3,200,000	$3,200,000	UFA	-	-	-	-
Matias Maccelli	LW RW	26	7	1	$3,050,000	RFA	-	-	-	-	-
Parker Kelly	C LW RW	27	8	7	$2,850,000	$2,850,000	$2,850,000	$2,850,000	$2,850,000	$2,850,000	$2,850,000
Cole Sillinger	C LW	23	5	4	$2,750,000	$2,750,000	$2,750,000	RFA	-	-	-
Tyson Foerster	LW RW	24	6	4	$2,750,000	$2,750,000	RFA	-	-	-	-
Philip Tomasino	C LW RW	25	7	4	$2,750,000	RFA	-	-	-	-	-
Brett Leason	C LW RW	27	7	2	$2,220,000	$2,220,000	UFA	-	-	-	-
Damon Severson	D	32	14	3	$2,450,000	UFA	-	-	-	-	-
Jake Bean	D	28	10	6	$2,325,000	$2,325,000	$2,325,000	$2,325,000	UFA	-	-
Nicolas Hague	D	28	9	4	$2,150,000	$2,150,000	$2,150,000	UFA	-	-	-
Nicholas Robertson	LW RW	25	7	1	$2,100,000	RFA	-	-	-	-	-
Milton Gastrin	C LW RW	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Gabriel Chiarot	LW RW	20	1	3	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-
Jiri Patera	G	27	8	1	$1,519,383	UFA	-	-	-	-	-
Alex Turcotte	C LW RW	25	7	2	$1,400,000	RFA	-	-	-	-	-
Urho Vaakanainen	D	27	8	3	$995,000	$995,000	$995,000	UFA	-	-	-
Lane Pederson	C	29	8	3	$875,000	$875,000	$875,000	UFA	-	-	-
PRO TOTALS					$70,334,383	$50,365,000	$20,995,000	$5,175,000	$2,850,000	$2,850,000	$2,850,000

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Laurent Brossoit	G	33	14	2	$3,860,000	UFA	-	-	-	-	-
Ethan Bear	D	29	10	4	$3,250,000	$3,250,000	UFA	-	-	-	-
Dakota Mermis	D	32	11	3	$2,500,000	UFA	-	-	-	-	-
Adam Boqvist	D	26	8	4	$1,950,000	$1,950,000	$1,950,000	$1,950,000	UFA	-	-
Carter Bear	C LW RW	20	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Cole Beaudoin	C	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
David Reinbacher	D	22	3	3	$1,500,000	RFA	-	-	-	-	-
Paul Ludwinski	C LW	22	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Aleksandr Kisakov	C LW RW	24	5	2	$1,312,500	RFA	-	-	-	-	-
Antti Tuomisto	D	25	4	2	$1,312,500	RFA	-	-	-	-	-
Vasiliy Ponomarev	C	24	5	2	$1,312,500	RFA	-	-	-	-	-
Jarred Tinordi	D	34	15	3	$1,260,000	UFA	-	-	-	-	-
Carson Bjarnason	G	21	3	2	$1,250,000	RFA	-	-	-	-	-
Keith Petruzzelli	G	27	6	1	$1,128,685	UFA	-	-	-	-	-
Alex Ciernik	LW RW	22	1	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Jakub Milota	G	20	2	3	$975,000	$975,000	RFA	-	-	-	-
Cam Squires	LW RW	21	3	3	$975,000	RFA	-	-	-	-	-
Michael Sgarbossa	C	34	10	3	$900,000	UFA	-	-	-	-	-
Jake Chiasson	C LW RW	23	5	2	$866,250	RFA	-	-	-	-	-
Jesper Vikman	G	24	5	2	$866,250	RFA	-	-	-	-	-
Hunter McDonald	D	24	1	2	$850,000	$850,000	RFA	-	-	-	-
Dalyn Wakely	C RW	22	2	3	$825,000	$825,000	RFA	-	-	-	-
Mike Hardman	C LW RW	27	7	1	$810,338	UFA	-	-	-	-	-
Ben McCartney	LW RW	25	6	2	$800,000	$800,000	RFA	-	-	-	-
Santeri Sulku	C LW RW	22	1	2	$800,000	$800,000	RFA	-	-	-	-
Vsevolod Komarov	D	22	4	2	$800,000	$800,000	RFA	-	-	-	-
Alex Jefferies	LW RW	25	4	2	$787,500	RFA	-	-	-	-	-
Trent Swick	LW RW	22	2	3	$700,000	$700,000	RFA	-	-	-	-
Dylan Roobroeck	C LW	22	3	3	$700,000	RFA	-	-	-	-	-
Fisher Scott	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Daniel Laatsch	D	24	2	2	$650,000	RFA	-	-	-	-	-
Nick Leddy	D	35	16	2	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$39,904,023	$17,262,500	$3,800,000	$1,950,000	$0	$0	$0
SALARY CAP TOTALS					$12,639,402	$10,375,250	$9,029,000	$8,844,000	$8,649,000	$8,649,000	$8,649,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Craig Berube	64	$1,300,000	-	-	-	-	-	-	-	-	-
Jeff Blashill	52	$700,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 8 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	47,583	5,948	95%	$105	$4,996,215
Level 2: 5250	41,084	5,136	98%	$58	$2,382,872
Level 3: 2600	20,614	2,577	99%	$30	$618,420
Level 4: 4200	33,057	4,132	98%	$15	$495,855
Level 5: 1200	9,078	1,135	95%	$210	$1,906,380
Total Attendance:	151,416	18,927	97%	-	$14,039,652

Balance Sheet

Income

Home Games Left	34
Average Attendance - %	18,927 (97%)
Average Income per Game	$1,754,957
Year to Date Revenue	$ 14,039,652
Estimated Revenue	$59,668,521
End Year Estimated Revenue	$73,708,173

Expense

Days Remaining	1
Pro Expenses Per Days	$326,236
Pro Year To Date Expenses	$326,236
Farm Expenses Per Days	$26,426
Farm Year To Date Expenses	$26,426
Pro Payroll	$70,334,383
Farm Payroll	$12,639,402
Coach Payroll	$2,000,000
Estimated Season Expenses	$85,326,447

Bank Account

Current Funds	$21,757,717
Projected Revenue +	$73,708,173
Projected Expenses -	$85,326,447
Projected Bank Account	$10,139,443

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$84,973,785
Remaining Cap Space	$15,026,215