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
Mikko Rantanen	LW RW	30	10	7	$6,400,000^*	$6,400,000^*	$6,400,000^*	$6,400,000^*	$6,400,000^*	UFA	-
Anders Lee	LW RW	36	13	2	$5,950,000	$5,950,000	UFA	-	-	-	-
Clayton Keller	LW RW	28	9	7	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	UFA
Sergei Bobrovsky	G	38	16	1	$5,500,000	UFA	-	-	-	-	-
Andrey Kuzmenko	LW RW	30	4	4	$4,750,000	$4,750,000	UFA	-	-	-	-
Josh Norris	C LW RW	27	7	1	$3,600,000	RFA	-	-	-	-	-
Kaapo Kahkonen	G	30	11	1	$3,200,000	UFA	-	-	-	-	-
Mario Ferraro	D	28	7	2	$2,950,000	$2,950,000	UFA	-	-	-	-
Brendan Gallagher	LW RW	34	14	3	$2,850,000	$2,850,000	$2,850,000	UFA	-	-	-
Andrew Peeke	D	28	7	2	$2,700,000	$2,700,000	UFA	-	-	-	-
Derek Forbort	D	34	13	1	$2,600,000	UFA	-	-	-	-	-
Henri Jokiharju	D	27	8	2	$2,150,000	$2,150,000	UFA	-	-	-	-
Pavel Dorofeyev	LW RW	26	5	3	$2,100,000	$2,100,000	RFA	-	-	-	-
Mathieu Olivier	LW RW	29	7	3	$2,000,000	$2,000,000	UFA	-	-	-	-
Bobby McMann	C LW RW	30	4	3	$1,850,000	$1,850,000	$1,850,000	UFA	-	-	-
Macklin Celebrini	C LW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Pontus Holmberg	LW RW	27	5	2	$1,400,000	$1,400,000	UFA	-	-	-	-
William Carrier	LW RW	32	12	2	$1,280,000	$1,280,000	UFA	-	-	-	-
Emil Martinsen Lilleberg	D	25	3	3	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Scott Wedgewood	G	34	14	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Vladislav Kolyachonok	D	25	6	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Calvin de Haan	D	35	14	1	$1,000,000	UFA	-	-	-	-	-
Mark Kastelic	C RW	27	6	3	$950,000	RFA	-	-	-	-	-
Scott Laughton	C LW RW	32	13	4	$900,000	$900,000	UFA	-	-	-	-
Jackson Blake	C LW RW	23	2	3	$825,000	$825,000	RFA	-	-	-	-
PRO TOTALS					$65,505,000	$48,655,000	$19,450,000	$12,050,000	$12,050,000	$5,650,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Andrew Mangiapane	LW RW	30	10	4	$3,750,000	$3,750,000	UFA	-	-	-	-
Pierre Engvall	LW RW	30	8	4	$2,650,000	$2,650,000	UFA	-	-	-	-
Filip Zadina	LW RW	27	7	4	$1,900,000	RFA	-	-	-	-	-
Evgenii Dadonov	LW RW	37	10	3	$1,650,000	UFA	-	-	-	-	-
Shane Bowers	C	27	7	1	$1,519,383	RFA	-	-	-	-	-
Isaac Howard	LW	22	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Zayne Parekh	D	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Axel Sandin Pellikka	D	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Jiri Patera	G	27	7	1	$1,447,031	RFA	-	-	-	-	-
Valtteri Puustinen	LW RW	27	7	3	$1,400,000	RFA	-	-	-	-	-
Landon Slaggert	LW RW	24	2	3	$1,350,000	$1,350,000	$1,350,000	RFA	-	-	-
Samu Tuomaala	LW RW	23	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Egor Sokolov	LW RW	26	5	3	$1,312,500	RFA	-	-	-	-	-
Evan Nause	D	23	4	1	$1,312,500	RFA	-	-	-	-	-
Aleksanteri Kaskimaki	C	22	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Calle Odelius	D	22	3	3	$1,250,000	RFA	-	-	-	-	-
Ian Moore	D	24	2	2	$1,250,000	RFA	-	-	-	-	-
Eemil Viro	D	24	5	3	$1,023,750	RFA	-	-	-	-	-
Marcus Hogberg	G	32	11	1	$1,000,000	UFA	-	-	-	-	-
Evan Gardner	G	20	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Justin Ertel	LW RW	23	2	3	$975,000	$975,000	RFA	-	-	-	-
Tristan Lennox	G	24	3	1	$975,000	RFA	-	-	-	-	-
Judd Caulfield	LW RW	25	3	1	$866,250	RFA	-	-	-	-	-
Curtis Douglas	C	26	6	1	$826,875	RFA	-	-	-	-	-
Eriks Mateiko	LW RW	21	1	3	$825,000	$825,000	$825,000	RFA	-	-	-
Ty Mueller	C LW RW	23	2	3	$825,000	$825,000	RFA	-	-	-	-
Cade Webber	D	25	2	2	$825,000	RFA	-	-	-	-	-
Ilya Solovyov	D	26	5	2	$771,750	$771,750	RFA	-	-	-	-
Mikhail Ilyin	LW RW	21	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Milo Roelens	C LW RW	23	2	3	$750,000	$750,000	RFA	-	-	-	-
Arseny Gritsyuk	LW RW	25	4	2	$735,000	$735,000	RFA	-	-	-	-
Jared Wright	RW	24	1	2	$700,000	$700,000	RFA	-	-	-	-
Jacob Bengtsson	D	27	4	2	$682,500	RFA	-	-	-	-	-
Hunter St. Martin	LW	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Josh Davies	C LW RW	22	2	3	$650,000	$650,000	RFA	-	-	-	-
FARM TOTALS					$42,660,039	$23,419,250	$8,800,000	$0	$0	$0	$0
SALARY CAP TOTALS					$14,588,449	$12,664,370	$11,202,445	$10,322,445	$10,322,445	$10,322,445	$10,322,445

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
John Hynes	51	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-	-
Anders Sorensen	50	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$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	73,375	5,241	84%	$88	$6,457,000
Level 2: 5250	64,171	4,584	87%	$50	$3,208,550
Level 3: 2600	29,762	2,126	82%	$28	$833,336
Level 4: 4200	43,175	3,084	73%	$17	$733,975
Level 5: 1200	14,267	1,019	85%	$195	$2,782,065
Total Attendance:	224,750	16,054	82%	-	$18,920,148

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	16,054 (82%)
Average Income per Game	$1,351,439
Year to Date Revenue	$ 18,920,148
Estimated Revenue	$36,488,857
End Year Estimated Revenue	$55,409,005

Expense

Days Remaining	1
Pro Expenses Per Days	$339,812
Pro Year To Date Expenses	$339,812
Farm Expenses Per Days	$24,594
Farm Year To Date Expenses	$24,594
Pro Payroll	$62,205,000
Farm Payroll	$3,119,066
Coach Payroll	$1,600,000
Estimated Season Expenses	$67,288,472

Bank Account

Current Funds	$42,287,696
Projected Revenue +	$55,409,005
Projected Expenses -	$67,288,472
Projected Bank Account	$30,408,229

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$67,828,629
Remaining Cap Space	$14,171,371