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
Ryan Nugent-Hopkins	C LW RW	33	14	4	$6,000,000	UFA	-	-	-	-	-
Matty Beniers	C	24	4	7	$4,050,000	$4,050,000	$4,050,000	$4,050,000	$4,050,000	$4,050,000	$4,050,000
Tyler Bertuzzi	LW RW	31	11	4	$5,650,000	UFA	-	-	-	-	-
Noah Hanifin	D	29	10	4	$4,750,000	$4,750,000	UFA	-	-	-	-
Gustav Forsling	D	30	10	4	$4,250,000	$4,250,000	UFA	-	-	-	-
Lawson Crouse	LW RW	29	10	4	$4,050,000	$4,050,000	UFA	-	-	-	-
Morgan Rielly	D	32	13	3	$4,000,000	$4,000,000	UFA	-	-	-	-
Blake Wheeler	C RW	40	18	2	$3,800,000	UFA	-	-	-	-	-
Jared McCann	C LW RW	30	11	7	$3,750,000	$3,750,000	$3,750,000	$3,750,000	UFA	-	-
Patrick Kane	LW RW	38	18	3	$1,800,000	UFA	-	-	-	-	-
Erik Gudbranson	D	34	14	4	$1,500,000	$1,500,000	UFA	-	-	-	-
Colton Dach	C LW RW	23	4	3	$1,350,000	$1,350,000	$1,350,000	RFA	-	-	-
Arber Xhekaj	D	25	5	4	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Logan Stanley	D	28	8	1	$1,200,000	UFA	-	-	-	-	-
Jet Greaves	G	25	5	3	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-
Andre Burakovsky	LW RW	31	12	3	$900,000	$900,000	$900,000	UFA	-	-	-
Jeff Skinner	C	34	15	3	$900,000	$900,000	$900,000	UFA	-	-	-
James van Riemsdyk	LW RW	37	16	2	$800,000	$800,000	UFA	-	-	-	-
Trevor van Riemsdyk	D	35	14	2	$800,000	$800,000	UFA	-	-	-	-
Chase Bradley	C LW RW	24	4	2	$724,500	$724,500	RFA	-	-	-	-
Darren Raddysh	D	30	10	3	$650,000	$650,000	$650,000	UFA	-	-	-
Will Cranley	G	24	4	3	$650,000	$650,000	$650,000	RFA	-	-	-
Kyle MacLean	C	27	2	2	$650,000	RFA	-	-	-	-	-
Marcus Johansson	C LW RW	36	15	4	$650,000	UFA	-	-	-	-	-
Matt Tomkins	G	32	7	1	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$55,724,500	$35,324,500	$14,450,000	$7,800,000	$4,050,000	$4,050,000	$4,050,000

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	28	29	30	31	32	33	34
Emil Hemming	RW	20	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Colby Barlow	LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Kevin Korchinski	D	22	3	3	$1,500,000	RFA	-	-	-	-	-
Koehn Ziemmer	LW RW	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Nick Lardis	LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Seamus Casey	D	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Luca Cagnoni	D	22	2	3	$975,000	$975,000	RFA	-	-	-	-
Braeden Kressler	C	23	3	3	$880,000	RFA	-	-	-	-	-
Djibril Toure	D	23	3	3	$880,000	RFA	-	-	-	-	-
Conner Roulette	C LW RW	23	3	3	$825,000	RFA	-	-	-	-	-
Josh Filmon	LW RW	22	3	3	$825,000	RFA	-	-	-	-	-
Fabian Wagner	C LW RW	22	3	3	$750,000	RFA	-	-	-	-	-
Jack Devine	RW	23	1	2	$700,000	$700,000	RFA	-	-	-	-
Saige Weinstein	D	21	2	3	$700,000	$700,000	RFA	-	-	-	-
Uvis Balinskis	D	30	3	3	$700,000	UFA	-	-	-	-	-
James Stefan	LW RW	23	2	2	$690,000	RFA	-	-	-	-	-
Mikulas Hovorka	D	25	2	2	$690,000	RFA	-	-	-	-	-
Maros Jedlicka	C LW RW	24	3	2	$682,500	$682,500	RFA	-	-	-	-
Cameron Korpi	G	22	1	3	$670,000	$670,000	$670,000	RFA	-	-	-
Joshua Kotai	G	23	1	3	$670,000	$670,000	$670,000	RFA	-	-	-
Jakub Rychlovsky	LW RW	25	2	2	$670,000	RFA	-	-	-	-	-
Kaleb Lawrence	C LW RW	23	2	2	$660,000	RFA	-	-	-	-	-
Daniel Hauser	G	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jack Hughes.	C LW	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jacob Bryson	D	29	6	3	$650,000	$650,000	$650,000	UFA	-	-	-
Klavs Veinbergs	C LW	23	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Vincent Borgesi	D	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Xavier Bourgault	C LW RW	24	4	3	$650,000	$650,000	$650,000	RFA	-	-	-
David Gucciardi	D	24	1	2	$650,000	$650,000	RFA	-	-	-	-
Kaidan Mbereko	G	23	3	1	$650,000	RFA	-	-	-	-	-
Riley Stillman	D	28	8	1	$650,000	UFA	-	-	-	-	-
Ryan Bischel	G	27	3	1	$650,000	RFA	-	-	-	-	-
Zach Sawchenko	G	29	6	1	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$27,367,500	$15,697,500	$6,740,000	$0	$0	$0	$0
SALARY CAP TOTALS					$2,736,750	$1,569,750	$674,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	28	29	30	31	32	33	34	35	36	37
Patrick Roy	60	$1,000,000	$1,000,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,000,000	$1,000,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 30 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	185,741	6,191	99%	$87	$16,159,467
Level 2: 5250	155,939	5,198	99%	$49	$7,641,011
Level 3: 2600	77,446	2,582	99%	$26	$2,013,596
Level 4: 4200	125,075	4,169	99%	$14	$1,751,050
Level 5: 1200	30,774	1,026	85%	$193	$5,939,382
Total Attendance:	574,975	19,166	98%	-	$45,231,081

Balance Sheet

Income

Home Games Left	11
Average Attendance - %	19,166 (98%)
Average Income per Game	$1,507,703
Year to Date Revenue	$ 45,231,081
Estimated Revenue	$16,584,730
End Year Estimated Revenue	$61,815,811

Expense

Days Remaining	1
Pro Expenses Per Days	$263,035
Pro Year To Date Expenses	$263,035
Farm Expenses Per Days	$17,403
Farm Year To Date Expenses	$17,403
Pro Payroll	$47,924,500
Farm Payroll	$2,736,750
Coach Payroll	$1,000,000
Estimated Season Expenses	$51,941,688

Bank Account

Current Funds	$63,191,746
Projected Revenue +	$61,815,811
Projected Expenses -	$51,941,688
Projected Bank Account	$73,065,869

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$51,596,250
Remaining Cap Space	$30,403,750