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	31	12	2	$5,400,000	$5,400,000	UFA	-	-	-	-
Connor Ingram	G	29	9	3	$3,650,000	$3,650,000	$3,650,000	UFA	-	-	-
Maxim Tsyplakov	LW RW	28	3	3	$3,000,000	$3,000,000	$3,000,000	UFA	-	-	-
Nino Niederreiter	LW RW	34	15	2	$3,600,000	$3,600,000	UFA	-	-	-	-
Victor Olofsson	LW RW	31	8	4	$4,050,000	UFA	-	-	-	-	-
Neal Pionk	D	31	10	5	$4,250,000	$4,250,000	UFA	-	-	-	-
Alex Newhook	C LW	25	5	3	$3,300,000	RFA	-	-	-	-	-
Jack Roslovic	C RW	29	9	4	$3,250,000	UFA	-	-	-	-	-
Artem Zub	D	31	5	4	$2,950,000	UFA	-	-	-	-	-
Anthony Beauvillier	LW RW	29	10	1	$1,680,000	UFA	-	-	-	-	-
Mikey Anderson	D	27	6	4	$1,950,000	RFA	-	-	-	-	-
Nils Lundkvist	D	26	6	4	$1,500,000	$1,500,000	RFA	-	-	-	-
Rutger McGroarty	C LW RW	22	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Zach Benson	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Nils Hoglander	LW RW	26	6	4	$1,400,000	$1,400,000	RFA	-	-	-	-
Pyotr Kochetkov	G	27	5	1	$1,400,000	RFA	-	-	-	-	-
Emil Andrae	D	24	3	3	$1,250,000	RFA	-	-	-	-	-
Wyatt Kaiser	D	24	3	3	$1,250,000	RFA	-	-	-	-	-
Arvid Soderblom	G	27	6	1	$1,000,000	RFA	-	-	-	-	-
Nikita Prishchepov	C	22	1	2	$710,000	$710,000	RFA	-	-	-	-
Georgii Merkulov	C LW RW	26	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	21	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Devin Kaplan	LW	22	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Kasper Kulonummi	D	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Ryan Merkley	D	26	7	4	$1,500,000	RFA	-	-	-	-	-
Jack Williams	LW RW	24	2	3	$995,000	$995,000	RFA	-	-	-	-
Quinn Hutson	LW RW	24	1	2	$995,000	$995,000	RFA	-	-	-	-
Vasili Atanasov	C LW RW	24	3	3	$990,000	RFA	-	-	-	-	-
Aydar Suniev	LW RW	22	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Tyson Jugnauth	D	22	1	3	$975,000	$975,000	$975,000	RFA	-	-	-
Blake Biondi	C	24	2	2	$975,000	RFA	-	-	-	-	-
Eamon Powell	D	24	2	2	$975,000	RFA	-	-	-	-	-
Ludwig Persson	C LW RW	23	3	3	$975,000	RFA	-	-	-	-	-
Ben Steeves	LW RW	26	2	2	$870,000	RFA	-	-	-	-	-
Kevin Mandolese	G	26	6	1	$826,875	RFA	-	-	-	-	-
Gleb Trikozov	LW RW	22	2	3	$825,000	$825,000	RFA	-	-	-	-
Viktor Neuchev	LW RW	23	3	3	$825,000	RFA	-	-	-	-	-
Erik Portillo	G	26	3	1	$787,500	RFA	-	-	-	-	-
Remi Poirier	G	25	4	1	$787,500	RFA	-	-	-	-	-
Samuel Hlavaj	G	25	2	1	$756,000	RFA	-	-	-	-	-
Jan Spunar	G	22	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Miroslav Holinka	C LW RW	21	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Rodwin Dionicio	D	22	2	3	$750,000	$750,000	RFA	-	-	-	-
Ruslan Khazheyev	G	22	2	2	$750,000	$750,000	RFA	-	-	-	-
Maxim Shabanov	C LW RW	26	2	2	$750,000	RFA	-	-	-	-	-
Nikita Tolopilo	G	26	3	1	$745,500	RFA	-	-	-	-	-
Lleyton Roed	LW RW	24	2	2	$730,000	RFA	-	-	-	-	-
Viliam Kmec	D	22	2	3	$720,000	$720,000	RFA	-	-	-	-
Oiva Keskinen	C	22	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
T. J. Hughes	C LW RW	25	3	2	$693,000	$693,000	RFA	-	-	-	-
Logan Morrison	C RW	24	3	1	$682,500	RFA	-	-	-	-	-
Stephane Charlin	G	26	3	1	$682,500	RFA	-	-	-	-	-
Gabe Klassen	C LW RW	23	3	3	$660,000	RFA	-	-	-	-	-
Simon Zajicek	G	25	2	1	$660,000	RFA	-	-	-	-	-
Alex Pelletier	LW RW	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Hugo Fransson	D	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Ty Hanson	D	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Yegor Vinogradov	C LW RW	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Boston Buckberger	D	23	3	3	$650,000	RFA	-	-	-	-	-
Cooper Black	G	25	3	1	$650,000	RFA	-	-	-	-	-
Josh Nadeau	LW RW	23	3	3	$650,000	RFA	-	-	-	-	-
Leo Gruba	D	23	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$34,256,375	$16,478,000	$9,500,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,425,638	$1,647,800	$950,000	$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 - 14 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	86,213	6,158	99%	$85	$7,328,105
Level 2: 5250	73,412	5,244	100%	$47	$3,450,364
Level 3: 2600	36,163	2,583	99%	$25	$904,075
Level 4: 4200	58,710	4,194	100%	$12	$704,520
Level 5: 1200	16,747	1,196	100%	$189	$3,165,183
Total Attendance:	271,245	19,375	99%	-	$20,995,533

Balance Sheet

Income

Home Games Left	27
Average Attendance - %	19,375 (99%)
Average Income per Game	$1,499,681
Year to Date Revenue	$ 20,995,533
Estimated Revenue	$40,491,385
End Year Estimated Revenue	$61,486,918

Expense

Days Remaining	1
Pro Expenses Per Days	$263,913
Pro Year To Date Expenses	$263,913
Farm Expenses Per Days	$20,264
Farm Year To Date Expenses	$20,264
Pro Payroll	$50,940,500
Farm Payroll	$3,425,638
Coach Payroll	$1,600,000
Estimated Season Expenses	$56,250,315

Bank Account

Current Funds	$113,950,288
Projected Revenue +	$61,486,918
Projected Expenses -	$56,250,315
Projected Bank Account	$119,186,892

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$55,750,138
Remaining Cap Space	$26,249,862