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
Zach Werenski	D	29	10	7	$6,250,000	$6,250,000	$6,250,000	$6,250,000	UFA	-	-
Andrei Svechnikov	LW RW	26	7	7	$5,050,000	$5,050,000	$5,050,000	UFA	-	-	-
Brandon Carlo	D	30	10	6	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-
Casey Mittelstadt	C	28	8	4	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-
John Marino	D	29	6	4	$3,250,000	$3,250,000	UFA	-	-	-	-
Joonas Korpisalo	G	32	12	6	$3,200,000	UFA	-	-	-	-	-
Yegor Chinakhov	LW RW	25	5	3	$2,500,000	RFA	-	-	-	-	-
Brett Howden	C	28	9	4	$2,150,000	$2,150,000	UFA	-	-	-	-
Josh Anderson	LW RW	32	12	2	$2,100,000	UFA	-	-	-	-	-
Oskar Back	C	26	6	4	$2,000,000	$2,000,000	$2,000,000	UFA	-	-	-
Owen Pickering	D	22	4	4	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Justus Annunen	G	26	7	2	$1,400,000	UFA	-	-	-	-	-
Dylan Cozens	C	25	6	0	RFA	-	-	-	-	-	-
Emil Heineman	LW RW	25	5	0	RFA	-	-	-	-	-	-
Mattias Samuelsson	D	26	6	0	RFA	-	-	-	-	-	-
PRO TOTALS					$36,900,000	$27,700,000	$22,300,000	$6,250,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Kole Lind	LW RW	28	8	2	$2,128,125	UFA	-	-	-	-	-
Michael Brandsegg-Nygard	LW RW	21	1	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nate Danielson	C	22	2	3	$1,500,000	RFA	-	-	-	-	-
William Stromgren	LW RW	23	4	2	$1,312,500	RFA	-	-	-	-	-
Mikael Pyyhtia	LW RW	25	4	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Tanner Howe	LW	21	1	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Mads Sogaard	G	26	6	2	$1,050,000	RFA	-	-	-	-	-
Quinton Burns	D	21	1	3	$975,000	$975,000	RFA	-	-	-	-
Rasmus Korhonen	G	24	4	2	$866,250	RFA	-	-	-	-	-
Keean Washkurak	C	25	5	2	$826,875	RFA	-	-	-	-	-
Ole Julian Bjorgvik-Holm	D	24	4	2	$787,500	RFA	-	-	-	-	-
Sergey Murashov	G	22	2	2	$750,000	RFA	-	-	-	-	-
Elliot Ekefjard	LW RW	24	4	2	$682,500	RFA	-	-	-	-	-
Nikita Novikov	D	23	4	2	$682,500	RFA	-	-	-	-	-
FARM TOTALS					$15,561,250	$4,975,000	$0	$0	$0	$0	$0
SALARY CAP TOTALS					$3,471,438	$2,412,813	$1,915,313	$1,915,313	$1,915,313	$1,915,313	$1,915,313

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Dan Muse	43	$1,000,000	$1,000,000	-	-	-	-	-	-	-	-
Kirk MacDonald	41	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$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%	$86	$0
Level 2: 5250	0	0	0%	$50	$0
Level 3: 2600	0	0	0%	$28	$0
Level 4: 4200	0	0	0%	$14	$0
Level 5: 1200	0	0	0%	$200	$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	$36,900,000
Farm Payroll	$3,471,438
Coach Payroll	$1,600,000
Estimated Season Expenses	$41,971,438

Bank Account

Current Funds	$102,193,240
Projected Revenue +	$0
Projected Expenses -	$41,971,438
Projected Bank Account	$60,221,803

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$40,056,125
Remaining Cap Space	$59,943,875