Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Quinn Hughes	D	27	8	7	$7,267,500	$7,267,500	$7,267,500	$7,267,500	$7,267,500	$7,267,500	$7,267,500
Jordan Kyrou	C LW RW	28	10	7	$5,050,000	$5,050,000	$5,050,000	$5,050,000	$5,050,000	UFA	-
Boone Jenner	C	33	15	2	$5,800,000	$5,800,000	UFA	-	-	-	-
Adrian Kempe	C LW RW	30	12	7	$4,750,000	$4,750,000	$4,750,000	UFA	-	-	-
Joey Daccord	G	30	8	3	$5,550,000	$5,550,000	UFA	-	-	-	-
Blake Coleman	LW RW	35	12	1	$4,950,000	UFA	-	-	-	-	-
Seth Jarvis	C LW RW	24	6	3	$4,900,000	$4,900,000	RFA	-	-	-	-
Jake McCabe	D	33	13	3	$4,515,000	$4,515,000	$4,515,000	UFA	-	-	-
Dylan Strome	C	29	11	4	$4,350,000	UFA	-	-	-	-	-
Bowen Byram	D	25	7	1	$4,300,000	RFA	-	-	-	-	-
Alex Tuch	C LW RW	30	11	4	$5,950,000	UFA	-	-	-	-	-
Jesper Boqvist	C	28	7	3	$2,450,000	$2,450,000	UFA	-	-	-	-
Sam Carrick	C RW	34	13	3	$2,400,000	$2,400,000	UFA	-	-	-	-
Kirby Dach	C LW RW	25	7	2	$2,250,000	RFA	-	-	-	-	-
Erik Cernak	D	29	11	4	$2,700,000	UFA	-	-	-	-	-
Jacob Middleton	D	30	11	4	$2,700,000	UFA	-	-	-	-	-
Viktor Arvidsson	LW RW	33	14	2	$1,250,000	UFA	-	-	-	-	-
Parker Wotherspoon	D	29	10	3	$1,050,000	$1,050,000	UFA	-	-	-	-
Jeff Petry	D	39	17	2	$1,050,000	UFA	-	-	-	-	-
Josh Dunne	C LW RW	28	8	2	$975,000	$975,000	UFA	-	-	-	-
Philipp Grubauer	G	35	16	2	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$74,857,500	$44,707,500	$21,582,500	$12,317,500	$12,317,500	$7,267,500	$7,267,500

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Jake OBrien	C	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Nikita Chibrikov	LW RW	23	4	1	$1,575,000	RFA	-	-	-	-	-
Jani Nyman	LW RW	22	4	4	$1,550,000	$1,550,000	$1,550,000	$1,550,000	RFA	-	-
Konsta Helenius	C RW	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
David Goyette	C LW RW	22	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Thomas Bordeleau	C LW RW	24	5	2	$1,312,500	RFA	-	-	-	-	-
Alfons Freij	D	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Arshdeep Bains	LW RW	25	6	2	$1,150,000	$1,150,000	RFA	-	-	-	-
Colin Miller	D	34	14	1	$1,050,000	UFA	-	-	-	-	-
Arno Tiefensee	G	25	4	2	$1,023,750	RFA	-	-	-	-	-
Ben Jones	C LW RW	27	9	2	$975,000	$975,000	UFA	-	-	-	-
Jake Christiansen	D	27	8	1	$975,000	UFA	-	-	-	-	-
Simon Forsmark	D	23	3	3	$975,000	RFA	-	-	-	-	-
Kevin Rooney	C LW	33	8	2	$950,000	$950,000	UFA	-	-	-	-
Bogdan Konyushkov	D	24	4	1	$937,125	RFA	-	-	-	-	-
Dmitri Gamzin	G	23	3	2	$929,250	$929,250	RFA	-	-	-	-
Zac Funk	LW RW	23	4	2	$892,500	$892,500	RFA	-	-	-	-
Cameron Berg	C LW RW	24	3	1	$866,250	RFA	-	-	-	-	-
Michael Pezzetta	LW RW	28	9	2	$850,000	$850,000	UFA	-	-	-	-
Jacob Moverare	D	28	9	1	$850,000	UFA	-	-	-	-	-
Marcus Hogberg	G	32	12	1	$850,000	UFA	-	-	-	-	-
Trent Miner	G	25	6	2	$826,875	RFA	-	-	-	-	-
Victor Stjernborg	C LW RW	23	3	3	$825,000	RFA	-	-	-	-	-
Anthony Cristoforo	D	20	1	3	$820,000	$820,000	$820,000	RFA	-	-	-
Bobby Cowan	C	20	1	3	$820,000	$820,000	$820,000	RFA	-	-	-
Taylor Gauthier	G	25	6	1	$810,338	RFA	-	-	-	-	-
Seamus Powell	D	22	1	3	$800,000	$800,000	$800,000	RFA	-	-	-
Liam Dower-Nilsson	C	23	1	2	$800,000	$800,000	RFA	-	-	-	-
Noa Vali	G	21	1	2	$800,000	$800,000	RFA	-	-	-	-
Oscar Tellstrom	LW RW	24	1	2	$800,000	$800,000	RFA	-	-	-	-
Andrew Takacs	G	25	1	1	$800,000	RFA	-	-	-	-	-
Daniel Russell	C	25	1	1	$800,000	RFA	-	-	-	-	-
Daniil Pylenkov	D	26	7	1	$800,000	RFA	-	-	-	-	-
Juha Jatkola	G	24	4	1	$800,000	RFA	-	-	-	-	-
Will Gilson	D	25	1	1	$800,000	RFA	-	-	-	-	-
Vladimir Grudinin	D	23	3	3	$700,000	RFA	-	-	-	-	-
Jackson Edward	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Alexander Nylander	C LW RW	28	10	2	$650,000	UFA	-	-	-	-	-
Brandon Saad	LW RW	34	15	2	$650,000	UFA	-	-	-	-	-
Colin White	C	29	8	1	$650,000	UFA	-	-	-	-	-
Liam OBrien	C LW RW	32	13	2	$650,000	UFA	-	-	-	-	-
Steven Santini	D	31	8	2	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$39,526,088	$18,699,250	$5,840,000	$1,550,000	$0	$0	$0
SALARY CAP TOTALS					$3,952,609	$1,869,925	$584,000	$155,000	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Manny Malhotra	46	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-
Ryan Craig	44	$600,000	$600,000	$600,000	$600,000	$600,000	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 6 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	37,500	6,250	100%	$105	$3,937,500
Level 2: 5250	31,500	5,250	100%	$58	$1,827,000
Level 3: 2600	15,435	2,573	99%	$30	$463,050
Level 4: 4200	24,854	4,142	99%	$15	$372,810
Level 5: 1200	7,119	1,187	99%	$210	$1,494,990
Total Attendance:	116,408	19,401	99%	-	$10,928,722

Balance Sheet

Income

Home Games Left	36
Average Attendance - %	19,401 (99%)
Average Income per Game	$1,821,454
Year to Date Revenue	$ 10,928,722
Estimated Revenue	$65,572,332
End Year Estimated Revenue	$76,501,054

Expense

Days Remaining	1
Pro Expenses Per Days	$406,825
Pro Year To Date Expenses	$406,825
Farm Expenses Per Days	$25,044
Farm Year To Date Expenses	$25,044
Pro Payroll	$74,857,500
Farm Payroll	$3,952,609
Coach Payroll	$1,600,000
Estimated Season Expenses	$80,841,978

Bank Account

Current Funds	$63,657,457
Projected Revenue +	$76,501,054
Projected Expenses -	$80,841,978
Projected Bank Account	$59,316,533

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$80,410,109
Remaining Cap Space	$19,589,891