Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Chris Kreider	LW RW	34	16	3	$6,550,000	UFA	-	-	-	-	-
Dougie Hamilton	D	32	14	1	$5,800,000	UFA	-	-	-	-	-
Elias Pettersson	C	27	8	4	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-	-
Jaccob Slavin	D	31	12	6	$4,750,000	$4,750,000	UFA	-	-	-	-
Juuse Saros	G	30	11	7	$4,450,000	$4,450,000	$4,450,000	UFA	-	-	-
Brent Burns	D	40	23	2	$4,000,000	$4,000,000	UFA	-	-	-	-
Mason McTavish	C	22	4	4	$3,300,000	$3,300,000	$3,300,000	$3,300,000	RFA	-	-
Rickard Rakell	LW RW	32	13	7	$4,750,000	UFA	-	-	-	-	-
Yakov Trenin	C	28	10	3	$2,850,000	UFA	-	-	-	-	-
Isac Lundestrom	C	26	7	4	$2,250,000	RFA	-	-	-	-	-
Nick Seeler	D	32	10	2	$2,150,000	$2,150,000	UFA	-	-	-	-
Ryker Evans	D	24	4	2	$2,100,000	$2,100,000	RFA	-	-	-	-
Gage Goncalves	C	24	5	2	$1,700,000	$1,700,000	RFA	-	-	-	-
Vasily Podkolzin	LW RW	24	5	3	$1,575,000	RFA	-	-	-	-	-
Frederik Andersen	G	36	16	2	$1,550,000	$1,550,000	UFA	-	-	-	-
Matvei Michkov	LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Ryan Hartman	LW RW	31	12	2	$1,500,000	$1,500,000	UFA	-	-	-	-
David Perron	LW RW	37	18	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Leevi Merilainen	G	23	5	1	$1,023,750	RFA	-	-	-	-	-
Samuel Helenius	C	23	3	3	$975,000	RFA	-	-	-	-	-
Zack Ostapchuk	C	22	4	1	$950,000	RFA	-	-	-	-	-
Nick DeSimone	D	31	7	2	$900,000	$900,000	UFA	-	-	-	-
Jalen Chatfield	D	29	9	3	$650,000	$650,000	UFA	-	-	-	-
Vincent Desharnais	D	29	10	2	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$62,173,750	$34,800,000	$12,800,000	$8,350,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Nick Ritchie	LW RW	30	11	4	$3,250,000	UFA	-	-	-	-	-
Calen Addison	D	25	7	3	$1,750,000	RFA	-	-	-	-	-
Adam Jiricek	D	19	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Carter Yakemchuk	D	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Danila Yurov	C RW	22	1	2	$1,500,000	$1,500,000	RFA	-	-	-	-
Brendan Brisson	C	24	4	1	$1,312,500	RFA	-	-	-	-	-
Danila Klimovich	C	22	4	1	$1,312,500	RFA	-	-	-	-	-
Yan Kuznetsov	D	23	5	3	$1,312,500	RFA	-	-	-	-	-
Ben Danford	D	19	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Jack Ahcan	D	28	9	3	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-
Easton Cowan	C LW RW	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Kalan Lind	LW RW	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Spencer Stastney	D	25	5	2	$1,200,000	$1,200,000	RFA	-	-	-	-
Adam Erne	LW RW	30	12	3	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-
Wyatt Aamodt	D	28	4	2	$1,000,000	$1,000,000	UFA	-	-	-	-
Martin Misiak	LW RW	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Alexander Alexeyev	D	26	7	1	$950,000	RFA	-	-	-	-	-
Denver Barkey	C	20	2	3	$825,000	$825,000	RFA	-	-	-	-
John Hayden	C	30	7	2	$800,000	$800,000	UFA	-	-	-	-
Andrew Agozzino	LW RW	34	10	2	$785,000	$785,000	UFA	-	-	-	-
Matthew Murray	G	27	8	1	$752,456	UFA	-	-	-	-	-
Jakub Malek	G	23	2	1	$750,000	RFA	-	-	-	-	-
Jack Musa	C LW RW	22	2	3	$725,000	$725,000	RFA	-	-	-	-
Niilopekka Muhonen	D	19	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Anton Blidh	LW RW	30	11	2	$700,000	$700,000	UFA	-	-	-	-
Vyacheslav Buteyets	G	23	2	1	$700,000	RFA	-	-	-	-	-
Justin Hryckowian	C	24	4	2	$682,500	$682,500	RFA	-	-	-	-
CJ Foley	D	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Matthew DiMarsico	C	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Max Lundgren	G	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Nathaniel Day	G	20	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jere Innala	LW RW	27	4	1	$650,000	UFA	-	-	-	-	-
Joe Miller	C	23	2	2	$650,000	RFA	-	-	-	-	-
Simon Mack	D	24	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$35,632,456	$21,592,500	$9,900,000	$0	$0	$0	$0
SALARY CAP TOTALS					$8,063,246	$6,659,250	$5,490,000	$4,500,000	$4,500,000	$4,500,000	$4,500,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Andrew Brunette	52	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-	-
COACHING TOTALS		$1,000,000	$1,000,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 1 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	5,456	5,456	87%	$90	$491,040
Level 2: 5250	4,885	4,885	93%	$51	$249,135
Level 3: 2600	2,104	2,104	81%	$27	$56,808
Level 4: 4200	4,006	4,006	95%	$14	$56,084
Level 5: 1200	1,184	1,184	99%	$192	$227,328
Total Attendance:	17,635	17,635	90%	-	$1,458,533

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	17,635 (90%)
Average Income per Game	$1,458,533
Year to Date Revenue	$ 1,458,533
Estimated Revenue	$58,341,320
End Year Estimated Revenue	$59,799,853

Expense

Days Remaining	1
Pro Expenses Per Days	$286,915
Pro Year To Date Expenses	$286,915
Farm Expenses Per Days	$21,773
Farm Year To Date Expenses	$21,773
Pro Payroll	$54,123,750
Farm Payroll	$3,063,246
Coach Payroll	$1,000,000
Estimated Season Expenses	$58,495,684

Bank Account

Current Funds	$34,054,186
Projected Revenue +	$59,799,853
Projected Expenses -	$58,495,684
Projected Bank Account	$35,358,355

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$58,616,996
Remaining Cap Space	$23,383,004