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
Aaron Ekblad	D	29	11	7	$6,780,000	$6,780,000	$6,780,000	$6,780,000	UFA	-	-
David Pastrnak	LW RW	29	11	6	$6,750,000	$6,750,000	UFA	-	-	-	-
Pavel Zacha	C LW RW	28	10	3	$5,250,000	$5,250,000	UFA	-	-	-	-
Zach Hyman	C LW RW	33	12	3	$5,150,000	$5,150,000	UFA	-	-	-	-
Auston Matthews	C LW RW	28	9	7	$4,720,000^*	$4,720,000^*	$4,720,000^*	$4,720,000^*	$4,720,000^*	UFA	-
Connor Hellebuyck	G	32	12	7	$4,450,000	$4,450,000	UFA	-	-	-	-
Shane Pinto	C	25	5	4	$3,600,000	$3,600,000	$3,600,000	UFA	-	-	-
Phillip Danault	C LW RW	32	14	2	$3,400,000	$3,400,000	UFA	-	-	-	-
Alex Pietrangelo	D	35	17	1	$3,100,000	UFA	-	-	-	-	-
Evander Kane	LW RW	34	16	1	$3,100,000	UFA	-	-	-	-	-
Garnet Hathaway	LW RW	34	11	1	$3,100,000	UFA	-	-	-	-	-
Kevin Hayes	C LW RW	33	12	4	$3,100,000	UFA	-	-	-	-	-
Kiefer Sherwood	C LW RW	30	9	3	$2,600,000	$2,600,000	UFA	-	-	-	-
Shayne Gostisbehere	D	32	12	5	$2,600,000	$2,600,000	UFA	-	-	-	-
Martin Pospisil	C LW RW	26	6	4	$2,450,000	$2,450,000	$2,450,000	$2,450,000	UFA	-	-
Daniil Tarasov	G	26	7	3	$2,150,000	$2,150,000	$2,150,000	UFA	-	-	-
Justin Barron	D	24	5	4	$1,950,000	$1,950,000	$1,950,000	RFA	-	-	-
Urho Vaakanainen	D	26	7	3	$1,950,000	RFA	-	-	-	-	-
Ondrej Palat	LW RW	34	14	4	$1,900,000	UFA	-	-	-	-	-
Jamie Oleksiak	D	33	14	2	$1,800,000	$1,800,000	UFA	-	-	-	-
Conor Geekie	C LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Dennis Gilbert	D	29	7	1	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$72,050,000	$53,650,000	$21,650,000	$13,950,000	$4,720,000	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Olli Maatta	D	31	13	4	$2,100,000	UFA	-	-	-	-	-
Daniil But	LW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Jonathan Lekkerimaki	LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Vincent Iorio	D	23	4	2	$1,312,500	$1,312,500	RFA	-	-	-	-
Leo Sahlin Wallenius	D	19	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Jack LaFontaine	G	27	6	1	$1,074,938	UFA	-	-	-	-	-
Matt Murray	G	31	12	2	$1,050,000	$1,050,000	UFA	-	-	-	-
Alexander Suzdalev	LW RW	21	3	3	$975,000	RFA	-	-	-	-	-
Mark Friedman	D	30	9	1	$960,000	UFA	-	-	-	-	-
Alex Barre-Boulet	C LW RW	28	8	2	$910,000	$910,000	UFA	-	-	-	-
Guillaume Brisebois	D	28	9	2	$910,000	$910,000	UFA	-	-	-	-
Brett Murray	LW RW	27	6	3	$909,563	UFA	-	-	-	-	-
Andrew Poturalski	C	31	9	1	$870,000	UFA	-	-	-	-	-
Lukas Parik	G	24	5	1	$866,250	RFA	-	-	-	-	-
Ben King	C LW RW	23	2	2	$825,000	RFA	-	-	-	-	-
Cameron Crotty	D	26	3	3	$810,000	$810,000	$810,000	UFA	-	-	-
Nolan Foote	LW RW	25	6	3	$810,000	$810,000	$810,000	UFA	-	-	-
Timur Ibragimov	LW RW	25	6	3	$771,750	RFA	-	-	-	-	-
Josh Dunne	C LW RW	27	7	1	$752,456	UFA	-	-	-	-	-
Mikus Vecvanags	G	19	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Jaroslav Chmelar	LW RW	22	2	3	$750,000	$750,000	RFA	-	-	-	-
T.J. Tynan	C LW RW	33	7	2	$750,000	$750,000	UFA	-	-	-	-
Gage Alexander	G	23	3	1	$750,000	RFA	-	-	-	-	-
Jared Woolley	D	19	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Maxim Mayorov	G	21	1	3	$700,000	$700,000	$700,000	RFA	-	-	-
Kieffer Bellows	C LW RW	27	8	1	$690,000	UFA	-	-	-	-	-
Rodrigo Abols	C LW RW	29	3	3	$650,000	$650,000	$650,000	UFA	-	-	-
Stepan Zvyagin	LW RW	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Joona Koppanen	C LW RW	27	9	2	$650,000	$650,000	UFA	-	-	-	-
Vinni Lettieri	C LW RW	30	8	3	$650,000	$650,000	UFA	-	-	-	-
Dylan McIlrath	D	33	14	2	$650,000	UFA	-	-	-	-	-
Joel Hanley	D	34	10	3	$650,000	UFA	-	-	-	-	-
Justin Dowling	C LW RW	35	4	2	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$29,797,457	$14,802,500	$7,820,000	$0	$0	$0	$0
SALARY CAP TOTALS					$4,869,746	$3,370,250	$2,672,000	$1,890,000	$1,890,000	$1,890,000	$1,890,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Rick Tocchet	65	$1,000,000	$1,000,000	-	-	-	-	-	-	-	-
Dave Hakstol	58	$600,000	$600,000	$600,000	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$1,600,000	$600,000	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 1 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	6,250	6,250	100%	$87	$543,750
Level 2: 5250	5,250	5,250	100%	$49	$257,250
Level 3: 2600	2,595	2,595	100%	$26	$67,470
Level 4: 4200	4,200	4,200	100%	$14	$58,800
Level 5: 1200	1,200	1,200	100%	$191	$229,200
Total Attendance:	19,495	19,495	100%	-	$1,561,234

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	19,495 (100%)
Average Income per Game	$1,561,234
Year to Date Revenue	$ 1,561,234
Estimated Revenue	$62,449,360
End Year Estimated Revenue	$64,010,594

Expense

Days Remaining	1
Pro Expenses Per Days	$392,742
Pro Year To Date Expenses	$392,742
Farm Expenses Per Days	$19,041
Farm Year To Date Expenses	$19,041
Pro Payroll	$72,050,000
Farm Payroll	$2,769,746
Coach Payroll	$1,600,000
Estimated Season Expenses	$76,831,529

Bank Account

Current Funds	$41,397,005
Projected Revenue +	$64,010,594
Projected Expenses -	$76,831,529
Projected Bank Account	$28,576,070

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$76,629,746
Remaining Cap Space	$5,370,254