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
Adin Hill	G	30	10	2	$4,950,000	UFA	-	-	-	-	-
Steven Stamkos	C LW RW	36	17	4	$3,240,000	$3,240,000	$3,240,000	UFA	-	-	-
Eeli Tolvanen	LW RW	27	8	2	$2,850,000	UFA	-	-	-	-	-
Dawson Mercer	C LW RW	25	5	4	$2,750,000	$2,750,000	RFA	-	-	-	-
Erik Haula	C LW RW	35	13	2	$2,600,000	UFA	-	-	-	-	-
Ryan Pulock	D	32	12	3	$2,275,000	$2,275,000	UFA	-	-	-	-
Erik Brannstrom	D	27	8	2	$1,950,000	UFA	-	-	-	-	-
Pierre-Olivier Joseph	D	27	8	2	$1,750,000	UFA	-	-	-	-	-
Simon Holmstrom	LW RW	25	6	4	$1,500,000	RFA	-	-	-	-	-
Alexei Protas	C	25	6	4	$1,350,000	RFA	-	-	-	-	-
John St. Ivany	D	27	5	2	$1,100,000	UFA	-	-	-	-	-
Justin Kirkland	C	30	10	2	$1,000,000	UFA	-	-	-	-	-
Joel Kiviranta	LW RW	30	7	2	$675,000	UFA	-	-	-	-	-
Adam Wilsby	D	26	4	0	RFA	-	-	-	-	-	-
Shane Wright	C	22	3	0	RFA	-	-	-	-	-	-
PRO TOTALS					$27,990,000	$8,265,000	$3,240,000	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Kim Saarinen	G	20	1	3	$650,000	$650,000	RFA	-	-	-	-
Brent Johnson	D	23	2	3	$825,000	RFA	-	-	-	-	-
William Trudeau	D	24	4	2	$787,500	RFA	-	-	-	-	-
Jackson Dorrington	D	22	2	3	$750,000	RFA	-	-	-	-	-
Walker Duehr	LW RW	29	5	2	$680,000	UFA	-	-	-	-	-
Finn Harding	D	21	1	3	$650,000	$650,000	RFA	-	-	-	-
Parker Bell	LW RW	23	2	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$4,992,500	$1,300,000	$0	$0	$0	$0	$0
SALARY CAP TOTALS					$499,250	$130,000	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Jon Cooper	59	$1,750,000	$1,750,000	$1,750,000	$1,750,000	-	-	-	-	-	-
Kirk Muller	59	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$2,350,000	$1,750,000	$1,750,000	$1,750,000	$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%	$89	$0
Level 2: 5250	0	0	0%	$49	$0
Level 3: 2600	0	0	0%	$26	$0
Level 4: 4200	0	0	0%	$14	$0
Level 5: 1200	0	0	0%	$193	$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	$27,990,000
Farm Payroll	$499,250
Coach Payroll	$2,350,000
Estimated Season Expenses	$30,839,250

Bank Account

Current Funds	$118,331,400
Projected Revenue +	$0
Projected Expenses -	$30,839,250
Projected Bank Account	$87,492,150

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$30,839,250
Remaining Cap Space	$69,160,750