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
Filip Forsberg	LW RW	31	13	7	$5,250,000	UFA	-	-	-	-	-
Charlie McAvoy	D	28	9	4	$5,500,000	$5,500,000	$5,500,000	UFA	-	-	-
William Karlsson	C	32	13	7	$5,050,000	$5,050,000	UFA	-	-	-	-
Alex Tuch	LW RW	29	10	4	$5,950,000	$5,950,000	UFA	-	-	-	-
Darnell Nurse	D	30	12	7	$4,250,000	$4,250,000	UFA	-	-	-	-
Mathieu Joseph	LW RW	28	9	4	$3,500,000	$3,500,000	$3,500,000	UFA	-	-	-
Jonathan Toews	C	37	18	6	$3,920,000^*	$3,920,000^*	UFA	-	-	-	-
Jack Quinn	LW RW	24	5	4	$3,000,000	$3,000,000	$3,000,000	RFA	-	-	-
Bobby Brink	LW RW	24	4	4	$2,500,000	$2,500,000	$2,500,000	$2,500,000	UFA	-	-
Jack Johnson	D	38	18	1	$2,500,000	UFA	-	-	-	-	-
Nicolas Hague	D	27	8	4	$2,150,000	$2,150,000	$2,150,000	$2,150,000	UFA	-	-
Dustin Tokarski	G	36	14	1	$2,000,000	UFA	-	-	-	-	-
Kevin Lankinen	G	30	10	2	$1,500,000	$1,500,000	UFA	-	-	-	-
Ty Dellandrea	C	25	7	3	$1,350,000	RFA	-	-	-	-	-
Jayden Struble	D	24	3	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Dylan Samberg	D	26	6	3	$1,250,000	RFA	-	-	-	-	-
Zac Jones	D	25	5	3	$1,200,000	RFA	-	-	-	-	-
Pierre-Edouard Bellemare	LW RW	40	12	1	$1,100,000	UFA	-	-	-	-	-
Nils Aman	C	25	4	3	$1,000,000	$1,000,000	RFA	-	-	-	-
Michael Pezzetta	LW RW	27	8	3	$1,000,000	UFA	-	-	-	-	-
Nick Bonino	C	37	16	1	$1,000,000	UFA	-	-	-	-	-
Christian Fischer	LW RW	28	10	2	$650,000	$650,000	UFA	-	-	-	-
PRO TOTALS					$56,870,000	$40,220,000	$17,900,000	$4,650,000	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Carson Lambos	D	22	4	1	$1,575,000	RFA	-	-	-	-	-
Calum Ritchie	C	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Roby Jarventie	LW RW	23	5	3	$1,312,500	RFA	-	-	-	-	-
Andrew Basha	LW RW	20	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Carter George	G	19	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Mattias Havelid	D	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Simon Robertsson	LW RW	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Liam Ohgren	LW RW	21	4	1	$1,250,000	RFA	-	-	-	-	-
Michal Teply	LW RW	24	6	2	$1,074,938	$1,074,938	RFA	-	-	-	-
Topias Vilen	D	22	4	2	$1,023,750	$1,023,750	RFA	-	-	-	-
Matt Dumba	D	31	13	1	$1,000,000	UFA	-	-	-	-	-
Nick Jensen	D	35	14	1	$1,000,000	UFA	-	-	-	-	-
Jeremy Langlois	D	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Juraj Pekarcik	C LW RW	20	2	3	$975,000	$975,000	RFA	-	-	-	-
Eetu Makiniemi	G	26	5	1	$909,563	RFA	-	-	-	-	-
Tyler Wall	G	27	6	1	$771,750	UFA	-	-	-	-	-
Dylan Ferguson	G	27	3	1	$771,225	UFA	-	-	-	-	-
Zakary Karpa	C LW	23	1	2	$750,000	$750,000	RFA	-	-	-	-
Leo Loof	D	23	3	3	$750,000	RFA	-	-	-	-	-
Marc McLaughlin	C	26	5	1	$750,000	RFA	-	-	-	-	-
Tye Felhaber	C LW RW	27	7	2	$750,000	UFA	-	-	-	-	-
Wyatte Wylie	D	26	5	3	$750,000	RFA	-	-	-	-	-
Xavier Bernard	D	25	5	3	$750,000	RFA	-	-	-	-	-
Zack Hayes	D	26	4	2	$750,000	RFA	-	-	-	-	-
Kalle Loponen	D	24	5	3	$735,000	RFA	-	-	-	-	-
Beck Warm	G	26	6	1	$716,625	RFA	-	-	-	-	-
Cedric Pare	C	26	6	1	$716,625	RFA	-	-	-	-	-
Ethan Samson	D	22	3	3	$700,000	RFA	-	-	-	-	-
Ben Zloty	D	23	4	2	$682,500	$682,500	RFA	-	-	-	-
Henrik Tikkanen	G	25	3	2	$682,500	$682,500	RFA	-	-	-	-
Brendan Gaunce	C	31	12	2	$650,000	$650,000	UFA	-	-	-	-
Carl Grundstrom	LW RW	28	8	2	$650,000	$650,000	UFA	-	-	-	-
Mason Morelli	LW RW	29	1	2	$650,000	$650,000	UFA	-	-	-	-
Bokondji Imama	LW RW	29	8	3	$650,000	UFA	-	-	-	-	-
C.J. Suess	LW RW	31	8	3	$650,000	UFA	-	-	-	-	-
Callahan Burke	C	28	3	3	$650,000	UFA	-	-	-	-	-
Charles Hudon	C LW RW	31	11	3	$650,000	UFA	-	-	-	-	-
Chris Wagner	LW RW	34	13	1	$650,000	UFA	-	-	-	-	-
Noah Ellis	D	23	3	3	$650,000	RFA	-	-	-	-	-
Sheldon Dries	C	31	8	3	$650,000	UFA	-	-	-	-	-
Zachary Aston-Reese	C	31	10	3	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$35,771,976	$14,613,688	$3,750,000	$0	$0	$0	$0
SALARY CAP TOTALS					$4,994,698	$2,878,869	$1,792,500	$1,417,500	$1,417,500	$1,417,500	$1,417,500

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Gerard Gallant	66	$1,000,000	-	-	-	-	-	-	-	-	-
Mike Yeo	52	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$0	$0	$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	5,905	5,905	94%	$88	$519,640
Level 2: 5250	4,415	4,415	84%	$50	$220,750
Level 3: 2600	2,191	2,191	84%	$27	$59,157
Level 4: 4200	3,504	3,504	83%	$15	$52,560
Level 5: 1200	1,200	1,200	100%	$190	$228,000
Total Attendance:	17,215	17,215	88%	-	$1,458,144

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	17,215 (88%)
Average Income per Game	$1,458,144
Year to Date Revenue	$ 1,458,144
Estimated Revenue	$58,325,760
End Year Estimated Revenue	$59,783,904

Expense

Days Remaining	1
Pro Expenses Per Days	$317,809
Pro Year To Date Expenses	$317,809
Farm Expenses Per Days	$22,219
Farm Year To Date Expenses	$22,219
Pro Payroll	$56,870,000
Farm Payroll	$3,419,698
Coach Payroll	$1,600,000
Estimated Season Expenses	$62,229,726

Bank Account

Current Funds	$110,091,009
Projected Revenue +	$59,783,904
Projected Expenses -	$62,229,726
Projected Bank Account	$107,645,187

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$62,047,196
Remaining Cap Space	$19,952,804