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
Jake Guentzel	C	32	11	3	$6,600,000	$6,600,000	$6,600,000	UFA	-	-	-
Tomas Hertl	C	33	14	3	$6,600,000	$6,600,000	$6,600,000	UFA	-	-	-
Zach Werenski	D	29	11	7	$6,250,000	$6,250,000	$6,250,000	$6,250,000	UFA	-	-
Dylan Cozens	C	25	7	1	$4,400,000	RFA	-	-	-	-	-
Mattias Samuelsson	D	26	7	1	$4,300,000	RFA	-	-	-	-	-
Andrei Svechnikov	LW RW	26	8	7	$5,050,000	$5,050,000	$5,050,000	UFA	-	-	-
Brandon Carlo	D	30	11	6	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-
Casey Mittelstadt	C	28	9	4	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-
John Marino	D	29	7	4	$3,250,000	$3,250,000	UFA	-	-	-	-
Claude Giroux	C LW RW	38	19	2	$3,200,000	$3,200,000	UFA	-	-	-	-
Emil Heineman	LW RW	25	6	2	$3,050,000	$3,050,000	RFA	-	-	-	-
Joonas Korpisalo	G	32	13	6	$3,200,000	UFA	-	-	-	-	-
Yegor Chinakhov	LW RW	25	6	3	$2,500,000	RFA	-	-	-	-	-
Brett Howden	C	28	10	4	$2,150,000	$2,150,000	UFA	-	-	-	-
Josh Anderson	LW RW	32	13	2	$2,100,000	UFA	-	-	-	-	-
Colten Ellis	G	26	6	4	$2,000,000	$2,000,000	$2,000,000	$2,000,000	UFA	-	-
Oskar Back	C	26	7	4	$2,000,000	$2,000,000	$2,000,000	UFA	-	-	-
Benjamin Kindel	C	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Justus Annunen	G	26	8	2	$1,400,000	UFA	-	-	-	-	-
Elias Pettersson.	D	22	4	3	$1,350,000	$1,350,000	$1,350,000	RFA	-	-	-
Vittorio Mancini	D	24	3	3	$1,150,000	$1,150,000	$1,150,000	RFA	-	-	-
Logan OConnor	LW RW	30	9	3	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-
Joel Armia	LW RW	33	14	2	$1,100,000	$1,100,000	UFA	-	-	-	-
PRO TOTALS					$72,100,000	$54,200,000	$41,450,000	$8,250,000	$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	9	2	$2,128,125	UFA	-	-	-	-	-
Michael Hrabal	G	21	1	3	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-
Peyton Kettles	D	19	1	3	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-
Owen Pickering	D	22	5	4	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Michael Brandsegg-Nygard	LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nate Danielson	C	22	3	3	$1,500,000	RFA	-	-	-	-	-
William Stromgren	C LW RW	23	5	2	$1,312,500	RFA	-	-	-	-	-
Mikael Pyyhtia	C LW RW	25	5	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Tanner Howe	C LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Hayden Hodgson	LW RW	30	1	2	$1,205,000	$1,205,000	UFA	-	-	-	-
Mason Appleton	C	30	9	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Nicolas Deslauriers	LW RW	35	15	2	$1,100,000	$1,100,000	UFA	-	-	-	-
Michael Bunting	LW RW	31	6	1	$1,100,000	UFA	-	-	-	-	-
Samuel Knazko	D	24	6	2	$1,074,938	$1,074,938	RFA	-	-	-	-
Ville Ottavainen	D	24	5	2	$1,074,938	$1,074,938	RFA	-	-	-	-
Mads Sogaard	G	26	7	2	$1,050,000	RFA	-	-	-	-	-
Reilly Smith	LW RW	35	15	1	$1,000,000	UFA	-	-	-	-	-
Quinton Burns	D	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Rasmus Korhonen	G	24	5	2	$866,250	RFA	-	-	-	-	-
Arseni Koromyslov	D	23	1	2	$850,000	$850,000	RFA	-	-	-	-
Keean Washkurak	C	25	6	2	$826,875	RFA	-	-	-	-	-
Alex Gagne	D	24	5	2	$800,000	$800,000	RFA	-	-	-	-
Cooper Foster	C	21	1	2	$800,000	$800,000	RFA	-	-	-	-
Garrett Schifsky	C	23	1	2	$800,000	$800,000	RFA	-	-	-	-
Luke Mittelstadt	D	23	1	2	$800,000	$800,000	RFA	-	-	-	-
Matt Kursonis	C	22	1	2	$800,000	$800,000	RFA	-	-	-	-
Ole Julian Bjorgvik-Holm	D	24	5	2	$787,500	RFA	-	-	-	-	-
Sergey Murashov	G	22	3	2	$750,000	RFA	-	-	-	-	-
Elliot Ekefjard	LW RW	24	5	2	$682,500	RFA	-	-	-	-	-
Nikita Novikov	D	23	5	2	$682,500	RFA	-	-	-	-	-
FARM TOTALS					$32,766,126	$20,079,876	$4,600,000	$0	$0	$0	$0
SALARY CAP TOTALS					$5,191,925	$3,923,300	$2,375,313	$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	44	$1,000,000	-	-	-	-	-	-	-	-	-
Kirk MacDonald	42	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 5 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	30,851	6,170	99%	$105	$3,239,355
Level 2: 5250	25,902	5,180	99%	$58	$1,502,316
Level 3: 2600	12,898	2,580	99%	$30	$386,940
Level 4: 4200	21,000	4,200	100%	$15	$315,000
Level 5: 1200	5,971	1,194	100%	$210	$1,253,910
Total Attendance:	96,622	19,324	99%	-	$9,041,652

Balance Sheet

Income

Home Games Left	37
Average Attendance - %	19,324 (99%)
Average Income per Game	$1,808,330
Year to Date Revenue	$ 9,041,652
Estimated Revenue	$66,908,225
End Year Estimated Revenue	$75,949,877

Expense

Days Remaining	1
Pro Expenses Per Days	$378,387
Pro Year To Date Expenses	$378,387
Farm Expenses Per Days	$20,757
Farm Year To Date Expenses	$20,757
Pro Payroll	$72,100,000
Farm Payroll	$5,191,925
Coach Payroll	$1,600,000
Estimated Season Expenses	$79,291,069

Bank Account

Current Funds	$95,525,072
Projected Revenue +	$75,949,877
Projected Expenses -	$79,291,069
Projected Bank Account	$92,183,880

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$78,891,925
Remaining Cap Space	$21,108,075