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
Carter Verhaeghe	C LW RW	31	13	2	$5,400,000	UFA	-	-	-	-	-
Mikey Anderson	D	27	7	7	$3,300,000	$3,300,000	$3,300,000	$3,300,000	$3,300,000	$3,300,000	$3,300,000
Alex Newhook	C LW RW	25	6	2	$3,050,000	$3,050,000	RFA	-	-	-	-
Nino Niederreiter	LW RW	34	16	2	$3,600,000	UFA	-	-	-	-	-
Neal Pionk	D	31	11	5	$4,250,000	UFA	-	-	-	-	-
Maxim Tsyplakov	LW RW	28	4	3	$3,000,000	$3,000,000	UFA	-	-	-	-
Connor Ingram	G	29	10	3	$3,650,000	$3,650,000	UFA	-	-	-	-
Alex Killorn	LW RW	37	16	1	$2,600,000	UFA	-	-	-	-	-
Wyatt Kaiser	D	24	4	3	$2,400,000	$2,400,000	$2,400,000	RFA	-	-	-
Maxim Shabanov	C LW RW	26	3	1	$2,300,000	RFA	-	-	-	-	-
Pyotr Kochetkov	G	27	6	2	$2,220,000	$2,220,000	UFA	-	-	-	-
Nick Paul	C LW RW	31	12	2	$2,100,000	$2,100,000	UFA	-	-	-	-
Olli Maatta	D	32	14	1	$1,700,000	UFA	-	-	-	-	-
Ivan Demidov	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nils Lundkvist	D	26	7	4	$1,500,000	RFA	-	-	-	-	-
Rutger McGroarty	C LW RW	22	3	3	$1,500,000	RFA	-	-	-	-	-
Zach Benson	C LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Emil Andrae	D	24	4	3	$1,450,000	$1,450,000	$1,450,000	RFA	-	-	-
Nils Hoglander	LW RW	26	7	4	$1,400,000	RFA	-	-	-	-	-
Landon Slaggert	C LW RW	24	3	3	$1,350,000	$1,350,000	RFA	-	-	-	-
Quinn Hutson	LW RW	24	2	2	$995,000	RFA	-	-	-	-	-
Georgii Merkulov	C LW RW	26	6	1	$893,025	RFA	-	-	-	-	-
PRO TOTALS					$51,658,025	$24,020,000	$7,150,000	$3,300,000	$3,300,000	$3,300,000	$3,300,000

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Roger McQueen	C	25	1	3	$1,850,000	$1,850,000	$1,850,000	UFA	-	-	-
Devin Kaplan	LW	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Kasper Kulonummi	D	22	3	3	$1,250,000	RFA	-	-	-	-	-
Nikita Tolopilo	G	26	4	1	$1,250,000	RFA	-	-	-	-	-
Vasili Atanasov	C LW RW	24	4	1	$1,039,500	RFA	-	-	-	-	-
Eric Pohlkamp	D	22	1	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Zam Plante	C	22	1	2	$1,000,000	$1,000,000	RFA	-	-	-	-
Jack Williams	LW RW	24	3	3	$995,000	RFA	-	-	-	-	-
Aydar Suniev	LW RW	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Tyson Jugnauth	D	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Ben Steeves	LW RW	26	3	1	$913,500	RFA	-	-	-	-	-
Erik Portillo	G	26	4	1	$826,875	RFA	-	-	-	-	-
Remi Poirier	G	25	5	1	$826,875	RFA	-	-	-	-	-
Gleb Trikozov	LW RW	22	3	3	$825,000	RFA	-	-	-	-	-
Stanislav Berezhnoy	G	23	1	3	$800,000	$800,000	$800,000	RFA	-	-	-
Simon Zajicek	G	25	3	2	$800,000	$800,000	RFA	-	-	-	-
Boston Buckberger	D	23	4	1	$800,000	RFA	-	-	-	-	-
Cooper Black	G	25	4	1	$800,000	RFA	-	-	-	-	-
Gabe Klassen	C LW RW	23	4	1	$800,000	RFA	-	-	-	-	-
Leo Gruba	D	23	4	1	$800,000	RFA	-	-	-	-	-
Logan Morrison	C RW	24	4	1	$800,000	RFA	-	-	-	-	-
Jan Spunar	G	22	2	3	$750,000	$750,000	RFA	-	-	-	-
Miroslav Holinka	C LW RW	21	2	3	$750,000	$750,000	RFA	-	-	-	-
Rodwin Dionicio	D	22	3	3	$750,000	RFA	-	-	-	-	-
Ruslan Khazheyev	G	22	3	2	$750,000	RFA	-	-	-	-	-
Viliam Kmec	D	22	3	3	$720,000	RFA	-	-	-	-	-
Nikita Novosyolov	G	22	1	2	$710,000	$710,000	RFA	-	-	-	-
Nikita Prishchepov	C	22	2	2	$710,000	RFA	-	-	-	-	-
Oiva Keskinen	C	22	2	3	$700,000	$700,000	RFA	-	-	-	-
T. J. Hughes	C LW RW	25	4	2	$693,000	RFA	-	-	-	-	-
Ville Ruotsalainen	D	23	2	2	$670,000	RFA	-	-	-	-	-
Alex Pelletier	LW RW	21	2	3	$650,000	$650,000	RFA	-	-	-	-
Ty Hanson	D	21	2	3	$650,000	$650,000	RFA	-	-	-	-
Hugo Fransson	D	22	2	3	$650,000	RFA	-	-	-	-	-
Yegor Vinogradov	C LW RW	23	2	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$30,379,750	$12,860,000	$2,650,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,037,975	$1,286,000	$265,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Jared Bednar	55	$1,000,000	$1,000,000	$1,000,000	-	-	-	-	-	-	-
Spencer Carbary	45	$600,000	$600,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 4 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	24,966	6,242	100%	$105	$2,621,430
Level 2: 5250	21,000	5,250	100%	$58	$1,218,000
Level 3: 2600	10,400	2,600	100%	$30	$312,000
Level 4: 4200	16,722	4,181	100%	$15	$250,830
Level 5: 1200	4,800	1,200	100%	$210	$1,008,000
Total Attendance:	77,888	19,472	100%	-	$7,303,850

Balance Sheet

Income

Home Games Left	38
Average Attendance - %	19,472 (100%)
Average Income per Game	$1,825,963
Year to Date Revenue	$ 7,303,850
Estimated Revenue	$69,386,575
End Year Estimated Revenue	$76,690,425

Expense

Days Remaining	1
Pro Expenses Per Days	$283,411
Pro Year To Date Expenses	$283,411
Farm Expenses Per Days	$20,908
Farm Year To Date Expenses	$20,908
Pro Payroll	$51,658,025
Farm Payroll	$3,037,975
Coach Payroll	$1,600,000
Estimated Season Expenses	$56,600,319

Bank Account

Current Funds	$135,179,917
Projected Revenue +	$76,690,425
Projected Expenses -	$56,600,319
Projected Bank Account	$155,270,023

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$56,296,000
Remaining Cap Space	$43,704,000