Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	Seasons	Contract Length	25	26	27	28	29	30	31
Kyle Connor	C LW RW	27	8	4	$7,627,500	$7,627,500	$7,627,500	$7,627,500	UFA	-	-
Ryan OReilly	C LW RW	32	13	5	$6,840,000	$6,840,000	$6,840,000	$6,840,000	UFA	-	-
William Nylander	C LW RW	27	8	7	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000	$5,650,000
Nikolaj Ehlers	C LW RW	27	8	6	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA
Brady Skjei	D	29	8	7	$4,750,000	$4,750,000	$4,750,000	$4,750,000	UFA	-	-
Chandler Stephenson	C LW RW	29	9	4	$4,350,000	$4,350,000	$4,350,000	UFA	-	-	-
Jacob Trouba	D	29	10	3	$4,000,000	$4,000,000	$4,000,000	UFA	-	-	-
Nicklas Backstrom	C	36	16	2	$3,680,000	UFA	-	-	-	-	-
Ville Husso	G	28	7	2	$3,650,000	$3,650,000	$3,650,000	$3,650,000	UFA	-	-
Calvin Petersen	G	29	2	1	$3,650,000	$3,650,000	$3,650,000	UFA	-	-	-
Jakob Chychrun	D	25	6	4	$3,100,000	$3,100,000	RFA	-	-	-	-
Yegor Sharangovich	C LW RW	25	4	3	$3,000,000	$3,000,000	$3,000,000	RFA	-	-	-
Andreas Johnsson	LW RW	29	5	4	$2,450,000	$2,450,000	$2,450,000	UFA	-	-	-
Ondrej Kase	LW RW	28	8	2	$2,250,000	UFA	-	-	-	-	-
Jaroslav Halak	G	38	16	2	$2,000,000	UFA	-	-	-	-	-
Rasmus Sandin	D	23	4	4	$1,750,000	$1,750,000	$1,750,000	$1,750,000	RFA	-	-
Justin Braun	D	36	13	1	$1,700,000	UFA	-	-	-	-	-
Trevor Zegras	C LW RW	22	3	3	$1,500,000	RFA	-	-	-	-	-
Jaycob Megna	D	31	9	3	$1,495,000	$1,495,000	$1,495,000	UFA	-	-	-
Kris Russell	D	36	15	1	$1,400,000	UFA	-	-	-	-	-
Corey Perry	LW RW	38	17	1	$1,000,000	UFA	-	-	-	-	-
Tomas Tatar	C LW RW	33	13	3	$800,000	$800,000	$800,000	UFA	-	-	-
Riley Sheahan	C	32	11	3	$650,000	$650,000	UFA	-	-	-	-
PRO TOTALS					$72,342,500	$58,812,500	$55,062,500	$35,317,500	$10,700,000	$10,700,000	$5,650,000

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	25	26	27	28	29	30	31
Kaiden Guhle	D	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Gavin Bayreuther	D	29	9	2	$1,490,880	UFA	-	-	-	-	-
Akil Thomas	C	23	4	3	$1,312,500	$1,312,500	RFA	-	-	-	-
Jeremie Poirier	D	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Egor Afanasyev	LW RW	22	3	3	$1,250,000	RFA	-	-	-	-	-
Matthew Robertson	D	22	3	3	$1,250,000	RFA	-	-	-	-	-
Lukas Dostal	G	23	4	3	$1,023,750	$1,023,750	RFA	-	-	-	-
Roni Hirvonen	C	21	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Blade Jenkins	C LW RW	23	3	3	$650,000	RFA	-	-	-	-	-
Peetro Seppala	D	23	2	3	$950,000	$950,000	RFA	-	-	-	-
Vitali Abramov	LW RW	25	6	2	$937,125	RFA	-	-	-	-	-
Jan Jenik	C LW RW	23	4	3	$866,250	$866,250	RFA	-	-	-	-
Tim Gettinger	LW RW	25	6	2	$854,438	RFA	-	-	-	-	-
Brandon Coe	LW RW	22	1	3	$825,000	$825,000	$825,000	RFA	-	-	-
Hugo Alnefelt	G	22	2	3	$825,000	$825,000	RFA	-	-	-	-
Adam Klapka	LW RW	23	2	1	$787,500	RFA	-	-	-	-	-
Rickard Hugg	C LW RW	24	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Kai Wissmann	D	27	2	3	$750,000	RFA	-	-	-	-	-
Lukas Jasek	LW RW	26	6	2	$716,625	RFA	-	-	-	-	-
Matvey Petrov	LW RW	20	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Rory Kerins	C LW RW	21	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Maxence Guenette	D	22	2	3	$700,000	$700,000	RFA	-	-	-	-
Peter Diliberatore	D	23	2	3	$700,000	$700,000	RFA	-	-	-	-
Declan Chisholm	D	23	3	3	$700,000	RFA	-	-	-	-	-
Joakim Nygard	LW RW	30	5	3	$650,000	$650,000	UFA	-	-	-	-
Joren Van Pottelberghe	G	26	4	2	$650,000	$650,000	RFA	-	-	-	-
Milos Kelemen	LW RW	24	2	3	$650,000	$650,000	RFA	-	-	-	-
Nikita Scherbak	LW RW	28	7	3	$650,000	$650,000	UFA	-	-	-	-
Patrick Giles	C LW RW	23	1	2	$650,000	$650,000	RFA	-	-	-	-
Thomas Novak	C	26	4	3	$650,000	$650,000	RFA	-	-	-	-
Wyatt Bongiovanni	C	24	2	3	$650,000	$650,000	RFA	-	-	-	-
Anton Levtchi	LW RW	28	2	2	$650,000	UFA	-	-	-	-	-
Kristian Reichel	C	25	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$28,314,068	$17,627,500	$5,200,000	$0	$0	$0	$0
SALARY CAP TOTALS					$2,831,407	$1,762,750	$520,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	25	26	27	28	29	30	31	32	33	34
Jared Bednar	51	$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 - 9 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	55,830	6,203	99%	$88	$4,913,040
Level 2: 5250	45,898	5,100	97%	$50	$2,294,900
Level 3: 2600	23,400	2,600	100%	$26	$608,400
Level 4: 4200	37,460	4,162	99%	$15	$561,900
Level 5: 1200	10,657	1,184	99%	$193	$2,056,801
Total Attendance:	173,245	19,249	99%	-	$14,087,305

Balance Sheet

Income

Home Games Left	-9
Average Attendance - %	19,249 (99%)
Average Income per Game	$1,565,256
Year to Date Revenue	$ 14,087,305
Estimated Revenue	$-14,087,305
End Year Estimated Revenue	$0

Expense

Days Remaining	1
Pro Expenses Per Days	$0
Pro Year To Date Expenses	$0
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$73,558,544
Farm Payroll	$2,831,407
Coach Payroll	$1,000,000
Estimated Season Expenses	$77,389,951

Bank Account

Current Funds	$105,057,231
Projected Revenue +	$0
Projected Expenses -	$77,389,951
Projected Bank Account	$27,667,280

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$77,389,951
Remaining Cap Space	$4,610,049