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
Nick Suzuki	C	26	8	6	$6,350,000	$6,350,000	$6,350,000	$6,350,000	$6,350,000	$6,350,000	UFA
Travis Konecny	LW RW	28	10	4	$6,350,000	$6,350,000	UFA	-	-	-	-
Rasmus Andersson	D	29	10	4	$5,500,000	$5,500,000	UFA	-	-	-	-
Shea Theodore	D	30	12	6	$5,500,000	$5,500,000	UFA	-	-	-	-
Rasmus Dahlin	D	25	7	1	$5,500,000	RFA	-	-	-	-	-
Roope Hintz	C LW RW	29	9	5	$5,350,000	$5,350,000	$5,350,000	UFA	-	-	-
Gabriel Vilardi	C LW RW	26	8	4	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-	-
Mark Scheifele	C	32	14	7	$7,627,500	UFA	-	-	-	-	-
William Eklund	C LW RW	23	4	3	$4,600,000	$4,600,000	$4,600,000	RFA	-	-	-
Frank Vatrano	LW RW	31	11	3	$3,650,000	UFA	-	-	-	-	-
Zach Whitecloud	D	29	9	3	$2,850,000	UFA	-	-	-	-	-
Christian Dvorak	C LW RW	29	11	2	$1,950,000	$1,950,000	UFA	-	-	-	-
James Reimer	G	37	18	1	$1,600,000	UFA	-	-	-	-	-
Adam Fantilli	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Conor Timmins	D	27	8	1	$1,400,000	UFA	-	-	-	-	-
Mitchell Chaffee	LW RW	27	8	1	$1,350,000	UFA	-	-	-	-	-
Mavrik Bourque	C LW RW	23	5	3	$1,575,000	RFA	-	-	-	-	-
Henry Thrun	D	24	3	2	$1,400,000	$1,400,000	RFA	-	-	-	-
Jakob Pelletier	LW RW	24	6	3	$1,000,000	RFA	-	-	-	-	-
Jonas Johansson	G	30	9	1	$925,000	UFA	-	-	-	-	-
Gustav Nyquist	C LW RW	36	15	2	$900,000	$900,000	UFA	-	-	-	-
Rasmus Kupari	C LW RW	25	7	1	$725,000	RFA	-	-	-	-	-
PRO TOTALS					$72,652,500	$44,450,000	$21,350,000	$11,400,000	$6,350,000	$6,350,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Liam Greentree	RW	19	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Joakim Kemell	LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Gabriel Fortier	C LW RW	25	7	3	$1,378,125	RFA	-	-	-	-	-
Aleksi Heimosalmi	D	22	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Andrew Gibson	D	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Gavin Brindley	LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Tristan Luneau	D	21	3	3	$1,250,000	RFA	-	-	-	-	-
Jacob Bernard-Docker	D	25	5	3	$1,200,000	RFA	-	-	-	-	-
Sampo Ranta	LW RW	25	5	1	$1,074,938	RFA	-	-	-	-	-
Isaiah George	D	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Jordan Gustafson	C LW RW	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Ryan Siedem	D	24	5	1	$882,000	RFA	-	-	-	-	-
Jack Matier	D	22	4	2	$866,250	$866,250	RFA	-	-	-	-
Ludvig Jansson	D	22	1	2	$825,000	$825,000	RFA	-	-	-	-
Jacob Truscott	D	23	2	2	$825,000	RFA	-	-	-	-	-
Semyon Chystyakov	D	24	4	2	$787,500	$787,500	RFA	-	-	-	-
Magnus Chrona	G	25	4	1	$787,500	RFA	-	-	-	-	-
Ronan Seeley	D	23	4	1	$787,500	RFA	-	-	-	-	-
Brandon Scanlin	D	26	6	1	$781,397	RFA	-	-	-	-	-
Kaden Hammell	D	20	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Jesper Myrenberg	G	25	4	1	$716,625	RFA	-	-	-	-	-
Kari Piiroinen	G	24	5	1	$716,625	RFA	-	-	-	-	-
Semyon Vyazovoi	G	22	2	2	$700,000	$700,000	RFA	-	-	-	-
Matias Rajaniemi	D	23	2	2	$700,000	RFA	-	-	-	-	-
Matthew Seminoff	LW RW	22	3	3	$700,000	RFA	-	-	-	-	-
Albin Boija	G	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Isac Hedquist	C LW RW	20	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jon Wiebusch	C LW RW	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Carter King	C LW	24	1	2	$650,000	$650,000	RFA	-	-	-	-
Gleb Veremyev	C LW	22	1	2	$650,000	$650,000	RFA	-	-	-	-
Harrison Scott	C LW	25	1	2	$650,000	$650,000	RFA	-	-	-	-
Joey Larson	LW RW	24	1	2	$650,000	$650,000	RFA	-	-	-	-
Ilya Nabokov	G	22	3	1	$650,000	RFA	-	-	-	-	-
Matteo Giampa	LW RW	22	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$30,340,960	$15,741,250	$4,200,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,034,096	$1,574,125	$420,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Ryan Huska	50	$1,000,000	-	-	-	-	-	-	-	-	-
Benoit Desrosiers	36	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$600,000	$0	$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	6,250	6,250	100%	$85	$531,250
Level 2: 5250	4,137	4,137	79%	$50	$206,850
Level 3: 2600	2,598	2,598	100%	$26	$67,548
Level 4: 4200	4,200	4,200	100%	$14	$58,800
Level 5: 1200	1,200	1,200	100%	$188	$225,600
Total Attendance:	18,385	18,385	94%	-	$1,471,565

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	18,385 (94%)
Average Income per Game	$1,471,565
Year to Date Revenue	$ 1,471,565
Estimated Revenue	$58,862,600
End Year Estimated Revenue	$60,334,165

Expense

Days Remaining	1
Pro Expenses Per Days	$359,706
Pro Year To Date Expenses	$359,706
Farm Expenses Per Days	$18,284
Farm Year To Date Expenses	$18,284
Pro Payroll	$68,052,500
Farm Payroll	$3,034,096
Coach Payroll	$1,600,000
Estimated Season Expenses	$73,064,586

Bank Account

Current Funds	$65,939,018
Projected Revenue +	$60,334,165
Projected Expenses -	$73,064,586
Projected Bank Account	$53,208,597

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$72,489,934
Remaining Cap Space	$9,510,066