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
Carter Verhaeghe	C	30	12	2	$5,400,000	$5,400,000	UFA	-	-	-	-
Connor Ingram	G	28	9	3	$3,650,000	$3,650,000	$3,650,000	UFA	-	-	-
Maxim Tsyplakov	LW RW	27	3	3	$3,000,000	$3,000,000	$3,000,000	UFA	-	-	-
Nino Niederreiter	LW RW	33	15	2	$3,600,000	$3,600,000	UFA	-	-	-	-
Victor Olofsson	LW RW	30	8	4	$4,050,000	UFA	-	-	-	-	-
Neal Pionk	D	30	10	5	$4,250,000	$4,250,000	UFA	-	-	-	-
Alex Newhook	C LW	24	5	3	$3,300,000	RFA	-	-	-	-	-
Jack Roslovic	C RW	28	9	4	$3,250,000	UFA	-	-	-	-	-
Artem Zub	D	30	5	4	$2,950,000	UFA	-	-	-	-	-
Anthony Beauvillier	LW RW	28	10	1	$1,680,000	UFA	-	-	-	-	-
Mikey Anderson	D	26	6	4	$1,950,000	RFA	-	-	-	-	-
Nils Lundkvist	D	25	6	4	$1,500,000	$1,500,000	RFA	-	-	-	-
Rutger McGroarty	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Zach Benson	C LW RW	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nils Hoglander	LW RW	25	6	4	$1,400,000	$1,400,000	RFA	-	-	-	-
Pyotr Kochetkov	G	26	5	1	$1,400,000	RFA	-	-	-	-	-
Emil Andrae	D	23	3	3	$1,250,000	RFA	-	-	-	-	-
Wyatt Kaiser	D	23	3	3	$1,250,000	RFA	-	-	-	-	-
Arvid Soderblom	G	26	6	1	$1,000,000	RFA	-	-	-	-	-
Nikita Prishchepov	C	21	1	2	$710,000	$710,000	RFA	-	-	-	-
Georgii Merkulov	C LW RW	25	5	3	$850,500	RFA	-	-	-	-	-
PRO TOTALS					$49,440,500	$26,510,000	$6,650,000	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Ivan Demidov	C RW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Devin Kaplan	LW	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Kasper Kulonummi	D	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Ryan Merkley	D	25	7	4	$1,500,000	RFA	-	-	-	-	-
Jack Williams	LW RW	23	2	3	$995,000	$995,000	RFA	-	-	-	-
Quinn Hutson	LW RW	23	1	2	$995,000	$995,000	RFA	-	-	-	-
Vasili Atanasov	C LW RW	23	3	3	$990,000	RFA	-	-	-	-	-
Aydar Suniev	LW RW	21	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Tyson Jugnauth	D	21	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Blake Biondi	C	23	2	2	$975,000	RFA	-	-	-	-	-
Eamon Powell	D	23	2	2	$975,000	RFA	-	-	-	-	-
Ludwig Persson	C LW RW	22	3	3	$975,000	RFA	-	-	-	-	-
Ben Steeves	LW RW	25	2	2	$870,000	RFA	-	-	-	-	-
Kevin Mandolese	G	25	6	1	$826,875	RFA	-	-	-	-	-
Gleb Trikozov	LW RW	21	2	3	$825,000	$825,000	RFA	-	-	-	-
Viktor Neuchev	LW RW	22	3	3	$825,000	RFA	-	-	-	-	-
Erik Portillo	G	25	3	1	$787,500	RFA	-	-	-	-	-
Remi Poirier	G	24	4	1	$787,500	RFA	-	-	-	-	-
Samuel Hlavaj	G	24	2	1	$756,000	RFA	-	-	-	-	-
Miroslav Holinka	C LW RW	20	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Rodwin Dionicio	D	21	2	3	$750,000	$750,000	RFA	-	-	-	-
Ruslan Khazheyev	G	21	2	2	$750,000	$750,000	RFA	-	-	-	-
Maxim Shabanov	C LW RW	25	2	2	$750,000	RFA	-	-	-	-	-
Nikita Tolopilo	G	25	3	1	$745,500	RFA	-	-	-	-	-
Lleyton Roed	LW RW	23	2	2	$730,000	RFA	-	-	-	-	-
Viliam Kmec	D	21	2	3	$720,000	$720,000	RFA	-	-	-	-
Oiva Keskinen	C	21	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
T. J. Hughes	C LW RW	24	3	2	$693,000	$693,000	RFA	-	-	-	-
Logan Morrison	C RW	23	3	1	$682,500	RFA	-	-	-	-	-
Stephane Charlin	G	25	3	1	$682,500	RFA	-	-	-	-	-
Gabe Klassen	C LW RW	22	3	3	$660,000	RFA	-	-	-	-	-
Simon Zajicek	G	24	2	1	$660,000	RFA	-	-	-	-	-
Zach Bookman	D	23	3	3	$660,000	RFA	-	-	-	-	-
Boston Buckberger	D	22	3	3	$650,000	RFA	-	-	-	-	-
Cooper Black	G	24	3	1	$650,000	RFA	-	-	-	-	-
Josh Nadeau	LW RW	22	3	3	$650,000	RFA	-	-	-	-	-
Leo Gruba	D	22	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$31,566,375	$13,128,000	$6,150,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,156,638	$1,312,800	$615,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Jared Bednar	54	$1,000,000	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-
Spencer Carbary	44	$600,000	$600,000	$600,000	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$1,600,000	$1,000,000	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 1 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	5,961	5,961	95%	$85	$506,685
Level 2: 5250	5,250	5,250	100%	$47	$246,750
Level 3: 2600	2,511	2,511	97%	$25	$62,775
Level 4: 4200	4,200	4,200	100%	$12	$50,400
Level 5: 1200	1,200	1,200	100%	$189	$226,800
Total Attendance:	19,122	19,122	98%	-	$1,476,104

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	19,122 (98%)
Average Income per Game	$1,476,104
Year to Date Revenue	$ 1,476,104
Estimated Revenue	$59,044,160
End Year Estimated Revenue	$60,520,264

Expense

Days Remaining	1
Pro Expenses Per Days	$263,913
Pro Year To Date Expenses	$263,913
Farm Expenses Per Days	$18,788
Farm Year To Date Expenses	$18,788
Pro Payroll	$50,940,500
Farm Payroll	$3,156,638
Coach Payroll	$1,600,000
Estimated Season Expenses	$55,979,839

Bank Account

Current Funds	$107,988,717
Projected Revenue +	$60,520,264
Projected Expenses -	$55,979,839
Projected Bank Account	$112,529,143

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$55,472,588
Remaining Cap Space	$26,527,412