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	35	16	3	$6,550,000	UFA	-	-	-	-	-
Dougie Hamilton	D	33	14	1	$5,800,000	UFA	-	-	-	-	-
Elias Pettersson	C	28	8	4	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-	-
Jaccob Slavin	D	32	12	6	$4,750,000	$4,750,000	UFA	-	-	-	-
Juuse Saros	G	31	11	7	$4,450,000	$4,450,000	$4,450,000	UFA	-	-	-
Brent Burns	D	41	23	2	$4,000,000	$4,000,000	UFA	-	-	-	-
Mason McTavish	C	23	4	4	$3,300,000	$3,300,000	$3,300,000	$3,300,000	RFA	-	-
Rickard Rakell	LW RW	33	13	7	$4,750,000	UFA	-	-	-	-	-
Yakov Trenin	C	29	10	3	$2,850,000	UFA	-	-	-	-	-
Isac Lundestrom	C	27	7	4	$2,250,000	RFA	-	-	-	-	-
Nick Seeler	D	33	10	2	$2,150,000	$2,150,000	UFA	-	-	-	-
Ryker Evans	D	25	4	2	$2,100,000	$2,100,000	RFA	-	-	-	-
Gage Goncalves	C	25	5	2	$1,700,000	$1,700,000	RFA	-	-	-	-
Vasily Podkolzin	LW RW	25	5	3	$1,575,000	RFA	-	-	-	-	-
Frederik Andersen	G	37	16	2	$1,550,000	$1,550,000	UFA	-	-	-	-
Matvei Michkov	LW RW	22	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Ryan Hartman	LW RW	32	12	2	$1,500,000	$1,500,000	UFA	-	-	-	-
David Perron	LW RW	38	18	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Leevi Merilainen	G	24	5	1	$1,023,750	RFA	-	-	-	-	-
Samuel Helenius	C	24	3	3	$975,000	RFA	-	-	-	-	-
Zack Ostapchuk	C	23	4	1	$950,000	RFA	-	-	-	-	-
Jalen Chatfield	D	30	9	3	$650,000	$650,000	UFA	-	-	-	-
Vincent Desharnais	D	30	10	2	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$61,273,750	$33,900,000	$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	31	11	4	$3,250,000	UFA	-	-	-	-	-
Calen Addison	D	26	7	3	$1,750,000	RFA	-	-	-	-	-
Adam Jiricek	D	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Carter Yakemchuk	D	21	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Danila Yurov	C RW	23	1	2	$1,500,000	$1,500,000	RFA	-	-	-	-
Brendan Brisson	C	25	4	1	$1,312,500	RFA	-	-	-	-	-
Danila Klimovich	C	23	4	1	$1,312,500	RFA	-	-	-	-	-
Yan Kuznetsov	D	24	5	3	$1,312,500	RFA	-	-	-	-	-
Ben Danford	D	20	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Jack Ahcan	D	29	9	3	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-
Easton Cowan	C LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Kalan Lind	LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Spencer Stastney	D	26	5	2	$1,200,000	$1,200,000	RFA	-	-	-	-
Adam Erne	LW RW	31	12	3	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-
Wyatt Aamodt	D	29	4	2	$1,000,000	$1,000,000	UFA	-	-	-	-
Martin Misiak	LW RW	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Alexander Alexeyev	D	27	7	1	$950,000	RFA	-	-	-	-	-
Nick DeSimone	D	32	7	2	$900,000	$900,000	UFA	-	-	-	-
Denver Barkey	C	21	2	3	$825,000	$825,000	RFA	-	-	-	-
John Hayden	C	31	7	2	$800,000	$800,000	UFA	-	-	-	-
Andrew Agozzino	LW RW	35	10	2	$785,000	$785,000	UFA	-	-	-	-
Matthew Murray	G	28	8	1	$752,456	UFA	-	-	-	-	-
Jakub Malek	G	24	2	1	$750,000	RFA	-	-	-	-	-
Jack Musa	C LW RW	23	2	3	$725,000	$725,000	RFA	-	-	-	-
Niilopekka Muhonen	D	20	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Anton Blidh	LW RW	31	11	2	$700,000	$700,000	UFA	-	-	-	-
Vyacheslav Buteyets	G	24	2	1	$700,000	RFA	-	-	-	-	-
Justin Hryckowian	C	25	4	2	$682,500	$682,500	RFA	-	-	-	-
CJ Foley	D	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Matthew DiMarsico	C	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Max Lundgren	G	24	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Nathaniel Day	G	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Viking Gustafsson Nyberg	D	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jere Innala	LW RW	28	4	1	$650,000	UFA	-	-	-	-	-
Joe Miller	C	24	2	2	$650,000	RFA	-	-	-	-	-
Simon Mack	D	25	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$37,182,456	$23,142,500	$10,550,000	$0	$0	$0	$0
SALARY CAP TOTALS					$8,218,246	$6,814,250	$5,555,000	$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 - 14 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	72,123	5,152	82%	$90	$6,491,070
Level 2: 5250	61,790	4,414	84%	$51	$3,151,290
Level 3: 2600	30,188	2,156	83%	$27	$815,076
Level 4: 4200	58,062	4,147	99%	$14	$812,868
Level 5: 1200	14,853	1,061	88%	$192	$2,851,776
Total Attendance:	237,016	16,930	87%	-	$19,064,809

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	16,930 (87%)
Average Income per Game	$1,361,772
Year to Date Revenue	$ 19,064,809
Estimated Revenue	$36,767,846
End Year Estimated Revenue	$55,832,655

Expense

Days Remaining	1
Pro Expenses Per Days	$329,120
Pro Year To Date Expenses	$329,120
Farm Expenses Per Days	$21,851
Farm Year To Date Expenses	$21,851
Pro Payroll	$61,973,750
Farm Payroll	$3,218,246
Coach Payroll	$1,000,000
Estimated Season Expenses	$66,542,967

Bank Account

Current Funds	$34,192,455
Projected Revenue +	$55,832,655
Projected Expenses -	$66,542,967
Projected Bank Account	$23,482,143

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$66,481,750
Remaining Cap Space	$15,518,250