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
Jesper Bratt	LW RW	28	9	3	$8,450,000	$8,450,000	$8,450,000	UFA	-	-	-
Joey Daccord	G	30	7	3	$5,550,000	$5,550,000	$5,550,000	UFA	-	-	-
Brayden Point	C	30	11	7	$5,650,000	$5,650,000	$5,650,000	$5,650,000	UFA	-	-
Mathew Barzal	C LW RW	29	10	4	$5,350,000	$5,350,000	UFA	-	-	-	-
Jake Sanderson	D	24	4	3	$4,750,000	$4,750,000	$4,750,000	RFA	-	-	-
Anthony Cirelli	C	29	10	6	$4,050,000	$4,050,000	$4,050,000	$4,050,000	UFA	-	-
Jonas Brodin	D	33	13	4	$3,950,000	$3,950,000	UFA	-	-	-	-
Logan Thompson	G	29	6	3	$3,650,000	$3,650,000	$3,650,000	UFA	-	-	-
John Marino	D	29	6	4	$3,250,000	$3,250,000	$3,250,000	UFA	-	-	-
Nicolas Roy	C LW RW	29	10	2	$3,250,000	UFA	-	-	-	-	-
Ben Chiarot	D	35	15	4	$2,400,000	UFA	-	-	-	-	-
Logan Stankoven	C LW RW	23	4	3	$2,250,000	$2,250,000	$2,250,000	RFA	-	-	-
Jaden Schwartz	LW RW	34	14	2	$2,250,000	$2,250,000	UFA	-	-	-	-
Luke Evangelista	LW RW	24	5	3	$2,100,000	$2,100,000	RFA	-	-	-	-
Ridly Greig	C LW RW	24	5	3	$2,100,000	$2,100,000	RFA	-	-	-	-
Sam Malinski	D	28	3	2	$1,950,000	$1,950,000	UFA	-	-	-	-
Juuso Parssinen	C LW RW	25	5	3	$1,900,000	RFA	-	-	-	-	-
Morgan Barron	C LW RW	28	5	2	$1,850,000	$1,850,000	UFA	-	-	-	-
Josh Mahura	D	28	9	2	$1,750,000	UFA	-	-	-	-	-
Jack McBain	C LW RW	26	5	3	$1,700,000	RFA	-	-	-	-	-
Lane Hutson	D	22	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Tye Kartye	C LW RW	25	5	2	$1,350,000	RFA	-	-	-	-	-
PRO TOTALS					$71,000,000	$58,650,000	$37,600,000	$9,700,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Collin Graf	C LW RW	24	4	2	$2,250,000	$2,250,000	RFA	-	-	-	-
Ethan Del Mastro	D	23	4	3	$1,950,000	$1,950,000	$1,950,000	RFA	-	-	-
Ozzy Wiesblatt	C LW RW	24	5	1	$1,653,750	RFA	-	-	-	-	-
Sebastian Cossa	G	24	4	2	$1,575,000	$1,575,000	RFA	-	-	-	-
Ryan Leonard	C LW RW	21	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Bradly Nadeau	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Riley Heidt	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Alec Regula	D	26	6	1	$1,447,031	RFA	-	-	-	-	-
Ian Mitchell	D	27	6	1	$1,260,000	RFA	-	-	-	-	-
Carey Terrance	C LW	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Beau Akey	D	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Jack Peart	D	23	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Ryan Greene	C LW RW	23	1	2	$1,250,000	$1,250,000	RFA	-	-	-	-
Jordan Dumais	LW RW	22	3	3	$1,250,000	RFA	-	-	-	-	-
MacKenzie Entwistle	LW RW	27	7	4	$1,250,000	RFA	-	-	-	-	-
Maxwell Crozier	D	26	3	1	$1,023,750	RFA	-	-	-	-	-
Sean Farrell	C LW RW	25	3	1	$1,023,750	RFA	-	-	-	-	-
Cameron Whitehead	G	23	1	2	$975,000	$975,000	RFA	-	-	-	-
Brett Berard	LW RW	24	3	3	$975,000	RFA	-	-	-	-	-
Bryce McConnell-Barker	C	22	3	3	$975,000	RFA	-	-	-	-	-
Tyler Brennan	G	23	3	1	$975,000	RFA	-	-	-	-	-
Braeden Bowman	LW RW	23	1	3	$950,000	$950,000	$950,000	RFA	-	-	-
Travis Hamonic	D	36	16	2	$850,000	$850,000	UFA	-	-	-	-
Alex Steeves	C	27	6	1	$837,900	RFA	-	-	-	-	-
Ethan Edwards	D	24	2	2	$825,000	RFA	-	-	-	-	-
Chase Wheatcroft	C LW RW	24	3	1	$787,500	RFA	-	-	-	-	-
Kieron Walton	C LW	20	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Jeremy Hanzel	D	23	2	3	$700,000	$700,000	RFA	-	-	-	-
Ryan Kirwan	C LW RW	24	4	1	$682,500	RFA	-	-	-	-	-
Victor Ostman	G	26	3	1	$682,500	RFA	-	-	-	-	-
Tyler Dunbar	D	23	1	3	$680,000	$680,000	$680,000	RFA	-	-	-
Brian Nicholas	C	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Hayden Stavroff	C	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Isaiah Norlin	D	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Tim Washe	C LW	25	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Samuel Jonsson	G	23	1	2	$650,000	$650,000	RFA	-	-	-	-
Vitali Pinchuk	C	24	1	2	$650,000	$650,000	RFA	-	-	-	-
Karsen Dorwart	C LW RW	24	3	3	$650,000	RFA	-	-	-	-	-
Massimo Rizzo	C	25	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$40,978,681	$24,030,000	$9,630,000	$0	$0	$0	$0
SALARY CAP TOTALS					$10,783,743	$9,088,875	$7,648,875	$6,685,875	$6,685,875	$6,685,875	$6,685,875

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Kris Knoblauch	48	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-	-
COACHING TOTALS		$1,000,000	$1,000,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 15 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	92,226	6,148	98%	$86	$7,931,436
Level 2: 5250	78,254	5,217	99%	$48	$3,756,192
Level 3: 2600	38,831	2,589	100%	$25	$970,775
Level 4: 4200	62,605	4,174	99%	$14	$876,470
Level 5: 1200	17,590	1,173	98%	$190	$3,342,100
Total Attendance:	289,506	19,300	99%	-	$22,798,209

Balance Sheet

Income

Home Games Left	26
Average Attendance - %	19,300 (99%)
Average Income per Game	$1,519,881
Year to Date Revenue	$ 22,798,209
Estimated Revenue	$39,516,896
End Year Estimated Revenue	$62,315,105

Expense

Days Remaining	1
Pro Expenses Per Days	$386,489
Pro Year To Date Expenses	$386,489
Farm Expenses Per Days	$24,470
Farm Year To Date Expenses	$24,470
Pro Payroll	$71,000,000
Farm Payroll	$3,354,993
Coach Payroll	$1,000,000
Estimated Season Expenses	$75,765,952

Bank Account

Current Funds	$92,932,717
Projected Revenue +	$62,315,105
Projected Expenses -	$75,765,952
Projected Bank Account	$79,481,870

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$76,000,368
Remaining Cap Space	$5,999,632