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
Nick Suzuki	C	27	8	6	$6,350,000	$6,350,000	$6,350,000	$6,350,000	$6,350,000	$6,350,000	UFA
Travis Konecny	LW RW	29	10	4	$6,350,000	$6,350,000	UFA	-	-	-	-
Rasmus Andersson	D	30	10	4	$5,500,000	$5,500,000	UFA	-	-	-	-
Shea Theodore	D	31	12	6	$5,500,000	$5,500,000	UFA	-	-	-	-
Rasmus Dahlin	D	26	7	1	$5,500,000	RFA	-	-	-	-	-
Roope Hintz	C LW RW	30	9	5	$5,350,000	$5,350,000	$5,350,000	UFA	-	-	-
Gabriel Vilardi	C LW RW	27	8	4	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-	-
Mark Scheifele	C	33	14	7	$7,627,500	UFA	-	-	-	-	-
William Eklund	C LW RW	24	4	3	$4,600,000	$4,600,000	$4,600,000	RFA	-	-	-
Frank Vatrano	LW RW	32	11	3	$3,650,000	UFA	-	-	-	-	-
Zach Whitecloud	D	30	9	3	$2,850,000	UFA	-	-	-	-	-
Christian Dvorak	C LW RW	30	11	2	$1,950,000	$1,950,000	UFA	-	-	-	-
James Reimer	G	38	18	1	$1,600,000	UFA	-	-	-	-	-
Adam Fantilli	C LW RW	22	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Conor Timmins	D	28	8	1	$1,400,000	UFA	-	-	-	-	-
Mavrik Bourque	C LW RW	24	5	3	$1,575,000	RFA	-	-	-	-	-
Jacob Bernard-Docker	D	26	5	3	$1,200,000	RFA	-	-	-	-	-
Henry Thrun	D	25	3	2	$1,400,000	$1,400,000	RFA	-	-	-	-
Jakob Pelletier	LW RW	25	6	3	$1,000,000	RFA	-	-	-	-	-
Jonas Johansson	G	31	9	1	$925,000	UFA	-	-	-	-	-
Gustav Nyquist	C LW RW	37	15	2	$900,000	$900,000	UFA	-	-	-	-
Rasmus Kupari	C LW RW	26	7	1	$725,000	RFA	-	-	-	-	-
Jesper Myrenberg	G	26	4	1	$716,625	RFA	-	-	-	-	-
PRO TOTALS					$73,219,125	$44,450,000	$21,350,000	$11,400,000	$6,350,000	$6,350,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Liam Greentree	RW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Joakim Kemell	LW RW	22	3	3	$1,500,000	RFA	-	-	-	-	-
Gabriel Fortier	C LW RW	26	7	3	$1,378,125	RFA	-	-	-	-	-
Mitchell Chaffee	LW RW	28	8	1	$1,350,000	UFA	-	-	-	-	-
Aleksi Heimosalmi	D	23	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Andrew Gibson	D	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Gavin Brindley	LW RW	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Tristan Luneau	D	22	3	3	$1,250,000	RFA	-	-	-	-	-
Sampo Ranta	LW RW	26	5	1	$1,074,938	RFA	-	-	-	-	-
Isaiah George	D	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Jordan Gustafson	C LW RW	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Ryan Siedem	D	25	5	1	$882,000	RFA	-	-	-	-	-
Jack Matier	D	23	4	2	$866,250	$866,250	RFA	-	-	-	-
Ludvig Jansson	D	23	1	2	$825,000	$825,000	RFA	-	-	-	-
Jacob Truscott	D	24	2	2	$825,000	RFA	-	-	-	-	-
Semyon Chystyakov	D	25	4	2	$787,500	$787,500	RFA	-	-	-	-
Magnus Chrona	G	26	4	1	$787,500	RFA	-	-	-	-	-
Ronan Seeley	D	24	4	1	$787,500	RFA	-	-	-	-	-
Brandon Scanlin	D	27	6	1	$781,397	RFA	-	-	-	-	-
Kaden Hammell	D	21	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Kari Piiroinen	G	25	5	1	$716,625	RFA	-	-	-	-	-
Semyon Vyazovoi	G	23	2	2	$700,000	$700,000	RFA	-	-	-	-
Matias Rajaniemi	D	24	2	2	$700,000	RFA	-	-	-	-	-
Matthew Seminoff	LW RW	23	3	3	$700,000	RFA	-	-	-	-	-
Albin Boija	G	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Isac Hedquist	C LW RW	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jon Wiebusch	C LW RW	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Carter King	C LW	25	1	2	$650,000	$650,000	RFA	-	-	-	-
Gleb Veremyev	C LW	23	1	2	$650,000	$650,000	RFA	-	-	-	-
Harrison Scott	C LW	26	1	2	$650,000	$650,000	RFA	-	-	-	-
Joey Larson	LW RW	25	1	2	$650,000	$650,000	RFA	-	-	-	-
Ilya Nabokov	G	23	3	1	$650,000	RFA	-	-	-	-	-
Matteo Giampa	LW RW	23	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$29,774,335	$15,741,250	$4,200,000	$0	$0	$0	$0
SALARY CAP TOTALS					$2,977,434	$1,574,125	$420,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Ryan Huska	50	$1,000,000	-	-	-	-	-	-	-	-	-
Benoit Desrosiers	36	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$600,000	$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: 6250	86,824	6,202	99%	$87	$7,553,688
Level 2: 5250	62,285	4,449	85%	$50	$3,114,250
Level 3: 2600	33,918	2,423	93%	$28	$949,704
Level 4: 4200	54,756	3,911	93%	$16	$876,096
Level 5: 1200	16,594	1,185	99%	$190	$3,152,860
Total Attendance:	254,377	18,170	93%	-	$20,743,074

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	18,170 (93%)
Average Income per Game	$1,481,648
Year to Date Revenue	$ 20,743,074
Estimated Revenue	$40,004,500
End Year Estimated Revenue	$60,747,574

Expense

Days Remaining	1
Pro Expenses Per Days	$357,914
Pro Year To Date Expenses	$357,914
Farm Expenses Per Days	$19,029
Farm Year To Date Expenses	$19,029
Pro Payroll	$67,719,125
Farm Payroll	$2,977,434
Coach Payroll	$1,600,000
Estimated Season Expenses	$72,673,502

Bank Account

Current Funds	$65,800,750
Projected Revenue +	$60,747,574
Projected Expenses -	$72,673,502
Projected Bank Account	$53,874,822

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$72,296,559
Remaining Cap Space	$9,703,441