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
Kyle Connor	LW RW	30	11	4	$7,627,500	UFA	-	-	-	-	-
Charlie Coyle	C RW	34	15	3	$5,750,000	$5,750,000	UFA	-	-	-	-
William Nylander	LW RW	30	11	7	$5,650,000	$5,650,000	$5,650,000	$5,650,000	UFA	-	-
Nikolaj Ehlers	LW RW	30	11	6	$5,050,000	$5,050,000	$5,050,000	UFA	-	-	-
Ryan OReilly	C	35	16	5	$6,840,000	UFA	-	-	-	-	-
Jakob Chychrun	D	28	9	4	$4,250,000	$4,250,000	$4,250,000	UFA	-	-	-
Yegor Sharangovich	C LW RW	28	7	4	$3,750,000	$3,750,000	$3,750,000	$3,750,000	UFA	-	-
Thomas Novak	C	29	7	3	$3,250,000	$3,250,000	UFA	-	-	-	-
Cody Ceci	D	33	13	3	$3,100,000	$3,100,000	$3,100,000	UFA	-	-	-
Trevor Zegras	C LW RW	25	6	2	$3,000,000	$3,000,000	RFA	-	-	-	-
Brady Skjei	D	32	11	7	$4,750,000	UFA	-	-	-	-	-
Calvin Pickard	G	34	15	3	$2,450,000	$2,450,000	$2,450,000	UFA	-	-	-
Lukas Dostal	G	26	7	1	$2,450,000	RFA	-	-	-	-	-
Brian Dumoulin	D	35	14	3	$2,250,000	$2,250,000	$2,250,000	UFA	-	-	-
Jordan Martinook	LW RW	34	13	3	$2,250,000	$2,250,000	$2,250,000	UFA	-	-	-
Kaiden Guhle	D	24	5	3	$2,200,000	$2,200,000	RFA	-	-	-	-
Noel Acciari	C	35	11	2	$1,950,000	$1,950,000	UFA	-	-	-	-
Rasmus Sandin	D	26	7	4	$1,750,000	RFA	-	-	-	-	-
Brock McGinn	LW RW	32	12	1	$1,600,000	UFA	-	-	-	-	-
Adam Klapka	LW RW	26	5	2	$1,100,000	$1,100,000	RFA	-	-	-	-
Marc-Edouard Vlasic	D	39	20	3	$800,000	$800,000	UFA	-	-	-	-
Josh Samanski	C LW RW	24	2	3	$650,000	$650,000	RFA	-	-	-	-
PRO TOTALS					$72,467,500	$47,450,000	$28,750,000	$9,400,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Ville Husso	G	31	10	1	$3,650,000	UFA	-	-	-	-	-
Martin Jones	G	36	16	1	$2,850,000	UFA	-	-	-	-	-
Beckett Sennecke	LW RW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Filip Bystedt	C LW RW	22	3	3	$1,500,000	RFA	-	-	-	-	-
Declan Chisholm	D	26	6	2	$1,400,000	$1,400,000	RFA	-	-	-	-
Egor Afanasyev	LW RW	25	6	2	$1,378,125	$1,378,125	RFA	-	-	-	-
Matthew Robertson	D	25	6	2	$1,378,125	$1,378,125	RFA	-	-	-	-
Jeremie Poirier	D	24	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Lukas Fischer	D	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Filip Mesar	LW RW	22	3	3	$1,250,000	RFA	-	-	-	-	-
Matyas Sapovaliv	C	22	3	3	$1,250,000	RFA	-	-	-	-	-
Roni Hirvonen	C LW RW	24	4	1	$1,023,750	RFA	-	-	-	-	-
Akil Thomas	C LW RW	26	7	1	$1,000,000	RFA	-	-	-	-	-
Spencer Gill	D	20	2	3	$975,000	$975,000	RFA	-	-	-	-
Jan Jenik	C LW RW	26	7	1	$955,041	RFA	-	-	-	-	-
Brandon Coe	LW RW	25	4	1	$866,250	RFA	-	-	-	-	-
Patrick Thomas	C	22	1	3	$825,000	$825,000	$825,000	RFA	-	-	-
Tomas Lavoie	D	20	1	3	$825,000	$825,000	$825,000	RFA	-	-	-
Jakub Stancl	LW RW	21	2	3	$825,000	$825,000	RFA	-	-	-	-
Chase Pietila	D	22	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Jacob Julien	C	22	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Jakub Demek	LW RW	23	2	3	$750,000	$750,000	RFA	-	-	-	-
Rory Kerins	C LW RW	24	4	2	$735,000	$735,000	RFA	-	-	-	-
Maxence Guenette	D	25	5	3	$735,000	RFA	-	-	-	-	-
Patrick Giles	C LW RW	26	4	2	$716,625	$716,625	RFA	-	-	-	-
Blade Jenkins	C LW RW	26	6	1	$716,625	RFA	-	-	-	-	-
Wyatt Bongiovanni	C	27	5	1	$716,625	RFA	-	-	-	-	-
Milos Kelemen	LW RW	27	5	3	$682,500	RFA	-	-	-	-	-
Blake Smith	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Callum Tung	G	23	2	2	$650,000	$650,000	RFA	-	-	-	-
Damien Carfagna	D	24	2	3	$650,000	$650,000	RFA	-	-	-	-
Yegor Sidorov	C LW RW	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Brett Mirwald	G	23	3	1	$650,000	RFA	-	-	-	-	-
Kirill Kudryavtsev	D	22	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$36,466,166	$17,970,375	$4,650,000	$0	$0	$0	$0
SALARY CAP TOTALS					$9,496,617	$7,647,038	$6,315,000	$5,850,000	$5,850,000	$5,850,000	$5,850,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Joe Sacco	57	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-	-
Scott Arniel	63	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,000,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 15 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	79,767	5,318	85%	$88	$7,019,496
Level 2: 5250	67,209	4,481	85%	$50	$3,360,450
Level 3: 2600	38,697	2,580	99%	$26	$1,006,122
Level 4: 4200	53,222	3,548	84%	$15	$798,330
Level 5: 1200	15,979	1,065	89%	$193	$3,083,947
Total Attendance:	254,874	16,992	87%	-	$20,612,267

Balance Sheet

Income

Home Games Left	26
Average Attendance - %	16,992 (87%)
Average Income per Game	$1,374,151
Year to Date Revenue	$ 20,612,267
Estimated Revenue	$35,727,929
End Year Estimated Revenue	$56,340,196

Expense

Days Remaining	1
Pro Expenses Per Days	$371,931
Pro Year To Date Expenses	$371,931
Farm Expenses Per Days	$22,588
Farm Year To Date Expenses	$22,588
Pro Payroll	$72,467,500
Farm Payroll	$2,996,617
Coach Payroll	$1,600,000
Estimated Season Expenses	$77,458,636

Bank Account

Current Funds	$104,087,535
Projected Revenue +	$56,340,196
Projected Expenses -	$77,458,636
Projected Bank Account	$82,969,096

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$77,714,114
Remaining Cap Space	$4,285,886