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
Mackenzie Blackwood	G	30	11	3	$5,500,000	$5,500,000	$5,500,000	UFA	-	-	-
Jonathan Huberdeau	LW RW	33	15	3	$4,300,000	$4,300,000	$4,300,000	UFA	-	-	-
Mikael Backlund	C	37	18	2	$4,000,000	$4,000,000	UFA	-	-	-	-
Dustin Wolf	G	25	7	2	$3,700,000	RFA	-	-	-	-	-
Josh Doan	LW RW	24	4	3	$3,650,000	$3,650,000	$3,650,000	RFA	-	-	-
Matthew Coronato	LW RW	24	4	3	$3,650,000	$3,650,000	$3,650,000	RFA	-	-	-
Ben Chiarot	D	35	16	3	$3,600,000	$3,600,000	$3,600,000	UFA	-	-	-
Nic Dowd	C	36	17	2	$3,200,000	$3,200,000	UFA	-	-	-	-
Ryan Shea	D	29	7	3	$2,800,000	$2,800,000	$2,800,000	UFA	-	-	-
Cody Glass	C	27	9	2	$2,650,000	UFA	-	-	-	-	-
Marat Khusnutdinov	C LW RW	24	3	3	$2,550,000	$2,550,000	$2,550,000	RFA	-	-	-
Filip Chytil	C	27	9	4	$2,550,000	UFA	-	-	-	-	-
Tanner Pearson	LW RW	34	14	3	$2,500,000	UFA	-	-	-	-	-
Michael Amadio	LW RW	30	11	4	$2,450,000	UFA	-	-	-	-	-
Tyler Myers	D	36	17	2	$2,100,000	$2,100,000	UFA	-	-	-	-
Alexander Romanov	D	26	7	4	$2,100,000	RFA	-	-	-	-	-
Berkly Catton	C LW RW	20	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Cole Smith	LW RW	31	8	3	$1,600,000	$1,600,000	UFA	-	-	-	-
Igor Chernyshov	LW RW	21	1	3	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-
Matthew Wood	C LW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Michael Kesselring	D	26	6	1	$1,000,000	RFA	-	-	-	-	-
Ben Hutton	D	33	14	2	$960,000	UFA	-	-	-	-	-
Michael Eyssimont	C	30	9	2	$800,000	UFA	-	-	-	-	-
PRO TOTALS					$60,560,000	$41,850,000	$29,450,000	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Keegan Kolesar	LW RW	29	11	4	$2,000,000	UFA	-	-	-	-	-
Brady Martin	C	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Jack Rathbone	D	27	6	2	$1,618,219	$1,618,219	UFA	-	-	-	-
Cole Guttman	C	27	6	2	$1,560,338	$1,560,338	UFA	-	-	-	-
Dylan James	LW RW	23	1	2	$1,550,000	$1,550,000	RFA	-	-	-	-
Marc Del Gaizo	D	27	6	1	$1,470,000	UFA	-	-	-	-	-
Drew Commesso	G	24	6	2	$1,378,125	$1,378,125	RFA	-	-	-	-
Matthew Poitras	C	22	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Reid Schaefer	LW RW	23	4	2	$1,250,000	$1,250,000	RFA	-	-	-	-
Carson Rehkopf	C LW RW	21	3	3	$1,250,000	RFA	-	-	-	-	-
Declan Carlile	D	26	7	1	$1,250,000	RFA	-	-	-	-	-
Tyler Johnson	C LW RW	36	17	2	$1,100,000	UFA	-	-	-	-	-
Jorian Donovan	D	22	4	2	$1,023,750	$1,023,750	RFA	-	-	-	-
Tyson Hinds	D	23	5	2	$1,023,750	RFA	-	-	-	-	-
Cole Knuble	C LW RW	22	1	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Cole Schwindt	LW RW	25	7	2	$1,000,000	RFA	-	-	-	-	-
Noel Nordh	LW RW	21	3	3	$975,000	RFA	-	-	-	-	-
Tanner Laczynski	C	29	7	3	$930,000	$930,000	$930,000	UFA	-	-	-
Gannon Laroque	D	23	5	1	$909,563	RFA	-	-	-	-	-
Nathan Aspinall	LW RW	20	1	3	$850,000	$850,000	$850,000	RFA	-	-	-
Matthew Morden	D	22	1	2	$850,000	$850,000	RFA	-	-	-	-
Luke Krys	D	26	3	1	$840,000	RFA	-	-	-	-	-
Tristen Nielsen	C	26	1	3	$830,000	$830,000	$830,000	UFA	-	-	-
Kaapo Kahkonen	G	30	12	3	$825,000	$825,000	$825,000	UFA	-	-	-
Benjamin Gaudreau	G	23	4	2	$810,000	$810,000	RFA	-	-	-	-
Mitchell Chaffee	LW RW	28	9	2	$810,000	$810,000	UFA	-	-	-	-
Aatu Jamsen	LW RW	24	3	2	$800,000	$800,000	RFA	-	-	-	-
Dru Krebs	D	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Navrin Mutter	LW RW	25	6	2	$800,000	$800,000	RFA	-	-	-	-
Cameron Macdonald	C LW RW	23	4	1	$800,000	RFA	-	-	-	-	-
Cameron Rowe	G	25	3	1	$800,000	RFA	-	-	-	-	-
Ryan Fanti	G	27	5	2	$800,000	UFA	-	-	-	-	-
Ben Hemmerling	LW RW	22	3	3	$750,000	RFA	-	-	-	-	-
Charles-Alexis Legault	D	23	2	2	$750,000	RFA	-	-	-	-	-
Bronson Ride	D	21	2	3	$735,000	$735,000	RFA	-	-	-	-
Trevor Kuntar	C LW RW	25	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$37,951,245	$21,582,932	$5,285,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,795,125	$2,158,293	$528,500	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Martin St-Louis	51	$1,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 8 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	48,455	6,057	97%	$105	$5,087,775
Level 2: 5250	40,935	5,117	97%	$58	$2,374,230
Level 3: 2600	20,685	2,586	99%	$30	$620,550
Level 4: 4200	33,328	4,166	99%	$15	$499,920
Level 5: 1200	9,250	1,156	96%	$210	$1,942,500
Total Attendance:	152,653	19,082	98%	-	$14,208,716

Balance Sheet

Income

Home Games Left	34
Average Attendance - %	19,082 (98%)
Average Income per Game	$1,776,090
Year to Date Revenue	$ 14,208,716
Estimated Revenue	$60,387,043
End Year Estimated Revenue	$74,595,759

Expense

Days Remaining	1
Pro Expenses Per Days	$307,312
Pro Year To Date Expenses	$307,312
Farm Expenses Per Days	$23,665
Farm Year To Date Expenses	$23,665
Pro Payroll	$60,560,000
Farm Payroll	$3,795,125
Coach Payroll	$1,000,000
Estimated Season Expenses	$65,686,102

Bank Account

Current Funds	$101,703,662
Projected Revenue +	$74,595,759
Projected Expenses -	$65,686,102
Projected Bank Account	$110,613,320

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$65,355,125
Remaining Cap Space	$34,644,876