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	29	10	7	$6,400,000^*	$6,400,000^*	$6,400,000^*	$6,400,000^*	$6,400,000^*	UFA	-
Anders Lee	LW RW	35	13	2	$5,950,000	$5,950,000	UFA	-	-	-	-
Clayton Keller	LW RW	27	9	7	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	UFA
Sergei Bobrovsky	G	37	16	1	$5,500,000	UFA	-	-	-	-	-
Andrey Kuzmenko	LW RW	29	4	4	$4,750,000	$4,750,000	UFA	-	-	-	-
Kent Johnson	C	23	4	4	$4,000,000	$4,000,000	$4,000,000	$4,000,000	RFA	-	-
Andrew Mangiapane	LW RW	29	10	4	$3,750,000	$3,750,000	UFA	-	-	-	-
Kaapo Kahkonen	G	29	11	1	$3,200,000	UFA	-	-	-	-	-
Mario Ferraro	D	27	7	2	$2,950,000	$2,950,000	UFA	-	-	-	-
Brendan Gallagher	LW RW	33	14	3	$2,850,000	$2,850,000	$2,850,000	UFA	-	-	-
Andrew Peeke	D	27	7	2	$2,700,000	$2,700,000	UFA	-	-	-	-
Pierre Engvall	LW RW	29	8	4	$2,650,000	$2,650,000	UFA	-	-	-	-
Derek Forbort	D	33	13	1	$2,600,000	UFA	-	-	-	-	-
Henri Jokiharju	D	26	8	2	$2,150,000	$2,150,000	UFA	-	-	-	-
Pavel Dorofeyev	LW RW	25	5	3	$2,100,000	$2,100,000	RFA	-	-	-	-
Bobby McMann	C	29	4	3	$1,850,000	$1,850,000	$1,850,000	UFA	-	-	-
Evgenii Dadonov	LW RW	36	10	3	$1,650,000	UFA	-	-	-	-	-
Macklin Celebrini	C LW	19	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Pontus Holmberg	LW RW	26	5	2	$1,400,000	$1,400,000	UFA	-	-	-	-
Emil Martinsen Lilleberg	D	24	3	3	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Scott Wedgewood	G	33	14	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Calvin de Haan	D	34	14	1	$1,000,000	UFA	-	-	-	-	-
Jackson Blake	C LW RW	22	2	3	$825,000	$825,000	RFA	-	-	-	-
PRO TOTALS					$67,825,000	$53,875,000	$23,450,000	$16,050,000	$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
Filip Zadina	LW RW	26	7	4	$1,900,000	RFA	-	-	-	-	-
Shane Bowers	C	26	7	1	$1,519,383	RFA	-	-	-	-	-
Isaac Howard	LW	21	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Zayne Parekh	D	19	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Axel Sandin Pellikka	D	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Brad Lambert	C	22	3	3	$1,500,000	RFA	-	-	-	-	-
Jiri Patera	G	26	7	1	$1,447,031	RFA	-	-	-	-	-
Valtteri Puustinen	LW RW	26	7	3	$1,400,000	RFA	-	-	-	-	-
Landon Slaggert	LW RW	23	2	3	$1,350,000	$1,350,000	$1,350,000	RFA	-	-	-
Samu Tuomaala	LW RW	22	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Egor Sokolov	LW RW	25	5	3	$1,312,500	RFA	-	-	-	-	-
Evan Nause	D	22	4	1	$1,312,500	RFA	-	-	-	-	-
Aleksanteri Kaskimaki	C	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Calle Odelius	D	21	3	3	$1,250,000	RFA	-	-	-	-	-
Ian Moore	D	23	2	2	$1,250,000	RFA	-	-	-	-	-
Eemil Viro	D	23	5	3	$1,023,750	RFA	-	-	-	-	-
Vladislav Kolyachonok	D	24	6	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Marcus Hogberg	G	31	11	1	$1,000,000	UFA	-	-	-	-	-
Evan Gardner	G	19	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Justin Ertel	LW RW	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Tristan Lennox	G	23	3	1	$975,000	RFA	-	-	-	-	-
Judd Caulfield	LW RW	24	3	1	$866,250	RFA	-	-	-	-	-
Curtis Douglas	C	25	6	1	$826,875	RFA	-	-	-	-	-
Eriks Mateiko	LW RW	20	1	3	$825,000	$825,000	$825,000	RFA	-	-	-
Ty Mueller	C LW RW	22	2	3	$825,000	$825,000	RFA	-	-	-	-
Cade Webber	D	24	2	2	$825,000	RFA	-	-	-	-	-
Ilya Solovyov	D	25	5	2	$771,750	$771,750	RFA	-	-	-	-
Mikhail Ilyin	LW RW	20	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Milo Roelens	C LW RW	22	2	3	$750,000	$750,000	RFA	-	-	-	-
Arseny Gritsyuk	LW RW	24	4	2	$735,000	$735,000	RFA	-	-	-	-
Jared Wright	RW	23	1	2	$700,000	$700,000	RFA	-	-	-	-
Jacob Bengtsson	D	26	4	2	$682,500	RFA	-	-	-	-	-
Hunter St. Martin	LW	20	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Josh Davies	C LW RW	21	2	3	$650,000	$650,000	RFA	-	-	-	-
FARM TOTALS					$37,110,039	$18,019,250	$8,800,000	$0	$0	$0	$0
SALARY CAP TOTALS					$6,788,449	$4,879,370	$3,957,445	$3,077,445	$3,077,445	$3,077,445	$3,077,445

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 - 1 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	5,103	5,103	82%	$88	$449,064
Level 2: 5250	4,515	4,515	86%	$50	$225,750
Level 3: 2600	2,081	2,081	80%	$28	$58,268
Level 4: 4200	2,975	2,975	71%	$17	$50,575
Level 5: 1200	1,024	1,024	85%	$195	$199,680
Total Attendance:	15,698	15,698	81%	-	$1,327,505

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	15,698 (81%)
Average Income per Game	$1,327,505
Year to Date Revenue	$ 1,327,505
Estimated Revenue	$53,100,200
End Year Estimated Revenue	$54,427,705

Expense

Days Remaining	1
Pro Expenses Per Days	$370,027
Pro Year To Date Expenses	$370,027
Farm Expenses Per Days	$21,947
Farm Year To Date Expenses	$21,947
Pro Payroll	$67,825,000
Farm Payroll	$3,369,066
Coach Payroll	$1,600,000
Estimated Season Expenses	$73,186,040

Bank Account

Current Funds	$44,210,100
Projected Revenue +	$54,427,705
Projected Expenses -	$73,186,040
Projected Bank Account	$25,451,765

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$72,951,129
Remaining Cap Space	$9,048,871