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
Robert Thomas	C LW RW	27	8	7	$6,667,000	$6,667,000	$6,667,000	$6,667,000	$6,667,000	$6,667,000	UFA
Rasmus Ristolainen	D	32	12	2	$4,800,000	UFA	-	-	-	-	-
Wyatt Johnston	C LW RW	23	4	4	$4,600,000	$4,600,000	$4,600,000	RFA	-	-	-
Jake DeBrusk	LW RW	30	10	4	$4,350,000	UFA	-	-	-	-	-
Pius Suter	C LW RW	30	9	2	$4,350,000	UFA	-	-	-	-	-
Vladislav Gavrikov	D	31	9	2	$4,000,000	UFA	-	-	-	-	-
Andrei Vasilevskiy	G	32	11	7	$4,640,000	$4,640,000	UFA	-	-	-	-
Mattias Janmark	C LW RW	34	1	2	$1,650,000	UFA	-	-	-	-	-
Yegor Zamula	D	26	6	2	$1,400,000	RFA	-	-	-	-	-
Jordan Oesterle	D	34	11	2	$1,170,000	UFA	-	-	-	-	-
Frederick Gaudreau	C LW RW	33	12	3	$650,000	UFA	-	-	-	-	-
Brady Tkachuk	LW RW	27	7	0	RFA	-	-	-	-	-	-
Lian Bichsel	D	22	3	0	RFA	-	-	-	-	-	-
Matthew Knies	LW RW	24	3	0	RFA	-	-	-	-	-	-
PRO TOTALS					$38,277,000	$15,907,000	$11,267,000	$6,667,000	$6,667,000	$6,667,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Anton Frondell	C LW RW	19	0	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Brayden Yager	C RW	21	1	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nico Myatovic	C LW	22	1	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Jiri Felcman	C	21	0	3	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-
Luca Marrelli	D	21	1	3	$975,000	$975,000	RFA	-	-	-	-
Miko Matikka	LW RW	23	1	2	$975,000	RFA	-	-	-	-	-
Carter Gylander	G	25	3	2	$880,000	RFA	-	-	-	-	-
Jacob Melanson	LW RW	23	4	2	$866,250	RFA	-	-	-	-	-
Anton Johansson	D	22	1	3	$825,000	$825,000	RFA	-	-	-	-
Terrell Goldsmith	D	21	1	3	$825,000	$825,000	RFA	-	-	-	-
Adam Engstrom	D	23	1	2	$825,000	RFA	-	-	-	-	-
Stephen Halliday	C	24	1	2	$825,000	RFA	-	-	-	-	-
Connor Clattenburg	LW	21	1	3	$700,000	$700,000	RFA	-	-	-	-
Vinny Duplessis	G	27	3	2	$682,500	UFA	-	-	-	-	-
Kristoffer Eberly	G	24	1	3	$670,000	$670,000	RFA	-	-	-	-
Tyson Gross	RW	24	1	3	$650,000	$650,000	RFA	-	-	-	-
Marshall Rifai	D	28	2	3	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$15,948,750	$10,245,000	$2,850,000	$0	$0	$0	$0
SALARY CAP TOTALS					$1,594,875	$1,024,500	$285,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
DJ Smith	48	$1,000,000	-	-	-	-	-	-	-	-	-
Steve Ott	43	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$600,000	$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: 6250	0	0	0%	$90	$0
Level 2: 5250	0	0	0%	$52	$0
Level 3: 2600	0	0	0%	$30	$0
Level 4: 4200	0	0	0%	$18	$0
Level 5: 1200	0	0	0%	$180	$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	$38,277,000
Farm Payroll	$1,594,875
Coach Payroll	$1,600,000
Estimated Season Expenses	$41,471,875

Bank Account

Current Funds	$144,921,328
Projected Revenue +	$0
Projected Expenses -	$41,471,875
Projected Bank Account	$103,449,453

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$41,471,875
Remaining Cap Space	$58,528,125