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
Sean Couturier	C	34	14	7	$7,093,750	UFA	-	-	-	-	-
Jordan Kyrou	C LW RW	28	9	7	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA
Quinn Hughes	D	27	7	4	$6,000,000	RFA	-	-	-	-	-
Mason Marchment	LW RW	31	9	4	$3,750,000	UFA	-	-	-	-	-
Seth Jarvis	C LW RW	24	5	3	$4,900,000	$4,900,000	$4,900,000	RFA	-	-	-
Adrian Kempe	LW RW	30	11	7	$4,750,000	$4,750,000	$4,750,000	$4,750,000	UFA	-	-
Danton Heinen	LW RW	31	10	4	$3,050,000	UFA	-	-	-	-	-
Bowen Byram	D	25	6	3	$2,500,000	RFA	-	-	-	-	-
Kirby Dach	C	25	6	2	$2,250,000	$2,250,000	RFA	-	-	-	-
Erik Cernak	D	29	10	4	$2,700,000	$2,700,000	UFA	-	-	-	-
Jacob Middleton	D	30	10	4	$2,700,000	$2,700,000	UFA	-	-	-	-
Nick Foligno	LW RW	39	18	2	$2,000,000	UFA	-	-	-	-	-
Viktor Arvidsson	LW RW	33	13	2	$1,250,000	$1,250,000	UFA	-	-	-	-
Simon Benoit	D	28	8	1	$1,200,000	UFA	-	-	-	-	-
Parker Wotherspoon	D	29	9	3	$1,050,000	$1,050,000	$1,050,000	UFA	-	-	-
Jeff Petry	D	39	16	2	$1,050,000	$1,050,000	UFA	-	-	-	-
Samuel Ersson	G	27	5	1	$1,000,000	RFA	-	-	-	-	-
Jakub Vrana	LW RW	30	11	1	$950,000	UFA	-	-	-	-	-
Kevin Rooney	C LW	33	7	1	$950,000	UFA	-	-	-	-	-
Craig Smith	C RW	37	14	1	$750,000	UFA	-	-	-	-	-
Brandon Saad	LW RW	34	14	2	$650,000	$650,000	UFA	-	-	-	-
Philipp Grubauer	G	35	15	2	$650,000	$650,000	UFA	-	-	-	-
PRO TOTALS					$56,243,750	$27,000,000	$15,750,000	$9,800,000	$5,050,000	$5,050,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Konsta Helenius	C RW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
David Edstrom	C	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Jani Nyman	LW RW	22	3	3	$1,500,000	RFA	-	-	-	-	-
Nikita Chibrikov	LW RW	23	3	3	$1,500,000	RFA	-	-	-	-	-
Thomas Bordeleau	C LW RW	24	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Alfons Freij	D	20	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
David Goyette	C LW RW	22	3	3	$1,250,000	RFA	-	-	-	-	-
Arno Tiefensee	G	25	3	2	$1,023,750	$1,023,750	RFA	-	-	-	-
Gavin McCarthy	D	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Simon Forsmark	D	23	2	3	$975,000	$975,000	RFA	-	-	-	-
Jake Christiansen	D	27	7	1	$900,000	RFA	-	-	-	-	-
Bogdan Konyushkov	D	24	3	1	$892,500	RFA	-	-	-	-	-
Dmitri Gamzin	G	23	2	1	$885,000	RFA	-	-	-	-	-
Zac Funk	LW RW	23	3	3	$850,000	RFA	-	-	-	-	-
Trent Miner	G	25	5	2	$826,875	$826,875	RFA	-	-	-	-
Victor Stjernborg	C LW RW	23	2	3	$825,000	$825,000	RFA	-	-	-	-
Cameron Berg	C LW RW	24	2	2	$825,000	RFA	-	-	-	-	-
Taylor Gauthier	G	25	5	1	$771,750	RFA	-	-	-	-	-
Daniil Pylenkov	D	26	6	1	$752,456	RFA	-	-	-	-	-
Dmitri Rashevsky	LW RW	26	5	1	$752,456	RFA	-	-	-	-	-
Connor Punnett	D	23	3	3	$750,000	RFA	-	-	-	-	-
Vladimir Grudinin	D	23	2	3	$700,000	$700,000	RFA	-	-	-	-
Arshdeep Bains	LW RW	25	5	3	$682,500	RFA	-	-	-	-	-
Juha Jatkola	G	24	3	1	$682,500	RFA	-	-	-	-	-
Nick Cicek	D	26	4	1	$682,500	RFA	-	-	-	-	-
Andreas Athanasiou	C LW RW	32	12	3	$675,000	UFA	-	-	-	-	-
Luke Krys	D	26	2	2	$660,000	RFA	-	-	-	-	-
Jackson Edward	D	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Alexander Nylander	C LW RW	28	9	2	$650,000	$650,000	UFA	-	-	-	-
Liam OBrien	C LW RW	32	12	2	$650,000	$650,000	UFA	-	-	-	-
Steven Santini	D	31	7	2	$650,000	$650,000	UFA	-	-	-	-
Justin Schultz	D	36	13	1	$650,000	UFA	-	-	-	-	-
Peter Reynolds	C	23	3	3	$650,000	RFA	-	-	-	-	-
Rourke Chartier	C	30	8	1	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$30,449,787	$13,488,125	$3,400,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,044,979	$1,348,813	$340,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Don Granato	99	$1,000,000	-	-	-	-	-	-	-	-	-
Manny Malhotra	45	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 14 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6181	86,408	6,172	100%	$80	$6,912,640
Level 2: 5250	73,134	5,224	100%	$45	$3,291,030
Level 3: 2600	36,024	2,573	99%	$25	$900,600
Level 4: 4200	58,359	4,169	99%	$12	$700,308
Level 5: 1200	16,568	1,183	99%	$190	$3,147,920
Total Attendance:	270,493	19,321	99%	-	$20,185,874

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	19,321 (99%)
Average Income per Game	$1,441,848
Year to Date Revenue	$ 20,185,874
Estimated Revenue	$38,929,900
End Year Estimated Revenue	$59,115,774

Expense

Days Remaining	1
Pro Expenses Per Days	$318,163
Pro Year To Date Expenses	$318,163
Farm Expenses Per Days	$17,876
Farm Year To Date Expenses	$17,876
Pro Payroll	$58,468,750
Farm Payroll	$3,044,979
Coach Payroll	$1,600,000
Estimated Season Expenses	$63,449,768

Bank Account

Current Funds	$62,460,793
Projected Revenue +	$59,115,774
Projected Expenses -	$63,449,768
Projected Bank Account	$58,126,799

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$62,829,480
Remaining Cap Space	$19,170,520