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	32	14	4	$6,000,000	UFA	-	-	-	-	-
Matty Beniers	C	23	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	30	11	4	$5,650,000	UFA	-	-	-	-	-
Noah Hanifin	D	28	10	4	$4,750,000	$4,750,000	UFA	-	-	-	-
Gustav Forsling	D	29	10	4	$4,250,000	$4,250,000	UFA	-	-	-	-
Lawson Crouse	LW RW	28	10	4	$4,050,000	$4,050,000	UFA	-	-	-	-
Morgan Rielly	D	31	13	3	$4,000,000	$4,000,000	UFA	-	-	-	-
Blake Wheeler	C RW	39	18	2	$3,800,000	UFA	-	-	-	-	-
Jared McCann	C LW RW	29	11	7	$3,750,000	$3,750,000	$3,750,000	$3,750,000	UFA	-	-
Patrick Kane	LW RW	37	18	3	$1,800,000	UFA	-	-	-	-	-
Erik Gudbranson	D	33	14	4	$1,500,000	$1,500,000	UFA	-	-	-	-
Colton Dach	C LW RW	22	4	3	$1,350,000	$1,350,000	$1,350,000	RFA	-	-	-
Arber Xhekaj	D	24	5	4	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Logan Stanley	D	27	8	1	$1,200,000	UFA	-	-	-	-	-
Jet Greaves	G	24	5	3	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-
Andre Burakovsky	LW RW	30	12	3	$900,000	$900,000	$900,000	UFA	-	-	-
Jeff Skinner	C	33	15	3	$900,000	$900,000	$900,000	UFA	-	-	-
James van Riemsdyk	LW RW	36	16	2	$800,000	$800,000	UFA	-	-	-	-
Trevor van Riemsdyk	D	34	14	2	$800,000	$800,000	UFA	-	-	-	-
Darren Raddysh	D	29	10	3	$650,000	$650,000	$650,000	UFA	-	-	-
Will Cranley	G	23	4	3	$650,000	$650,000	$650,000	RFA	-	-	-
Marcus Johansson	C LW RW	35	15	4	$650,000	UFA	-	-	-	-	-
Matt Tomkins	G	31	7	1	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$54,350,000	$34,600,000	$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	19	1	3	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-
Colby Barlow	LW RW	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Kevin Korchinski	D	21	3	3	$1,500,000	RFA	-	-	-	-	-
Koehn Ziemmer	LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Nick Lardis	LW RW	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Seamus Casey	D	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Luca Cagnoni	D	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Braeden Kressler	C	22	3	3	$880,000	RFA	-	-	-	-	-
Djibril Toure	D	22	3	3	$880,000	RFA	-	-	-	-	-
Conner Roulette	C LW RW	22	3	3	$825,000	RFA	-	-	-	-	-
Josh Filmon	LW RW	21	3	3	$825,000	RFA	-	-	-	-	-
Fabian Wagner	C LW RW	21	3	3	$750,000	RFA	-	-	-	-	-
Chase Bradley	C LW RW	23	4	2	$724,500	$724,500	RFA	-	-	-	-
Jack Devine	RW	22	1	2	$700,000	$700,000	RFA	-	-	-	-
Saige Weinstein	D	20	2	3	$700,000	$700,000	RFA	-	-	-	-
Uvis Balinskis	D	29	3	3	$700,000	UFA	-	-	-	-	-
James Stefan	LW RW	22	2	2	$690,000	RFA	-	-	-	-	-
Mikulas Hovorka	D	24	2	2	$690,000	RFA	-	-	-	-	-
Maros Jedlicka	C LW RW	23	3	2	$682,500	$682,500	RFA	-	-	-	-
Jakub Rychlovsky	LW RW	24	2	2	$670,000	RFA	-	-	-	-	-
Kaleb Lawrence	C LW RW	22	2	2	$660,000	RFA	-	-	-	-	-
Daniel Hauser	G	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jack Hughes.	C LW	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Jacob Bryson	D	28	6	3	$650,000	$650,000	$650,000	UFA	-	-	-
Klavs Veinbergs	C LW	22	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Michael Carcone	LW RW	29	9	3	$650,000	$650,000	$650,000	UFA	-	-	-
Vincent Borgesi	D	21	1	3	$650,000	$650,000	$650,000	RFA	-	-	-
Xavier Bourgault	C LW RW	23	4	3	$650,000	$650,000	$650,000	RFA	-	-	-
David Gucciardi	D	23	1	2	$650,000	$650,000	RFA	-	-	-	-
Kaidan Mbereko	G	22	3	1	$650,000	RFA	-	-	-	-	-
Kyle MacLean	C	26	2	2	$650,000	RFA	-	-	-	-	-
Riley Stillman	D	27	8	1	$650,000	UFA	-	-	-	-	-
Ryan Bischel	G	26	3	1	$650,000	RFA	-	-	-	-	-
Zach Sawchenko	G	28	6	1	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$28,052,000	$15,732,000	$6,050,000	$0	$0	$0	$0
SALARY CAP TOTALS					$2,805,200	$1,573,200	$605,000	$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 - 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	5,116	5,116	97%	$49	$250,684
Level 3: 2600	2,600	2,600	100%	$26	$67,600
Level 4: 4200	4,200	4,200	100%	$14	$58,800
Level 5: 1200	961	961	80%	$193	$185,473
Total Attendance:	19,127	19,127	98%	-	$1,493,514

Balance Sheet

Income

Home Games Left	40
Average Attendance - %	19,127 (98%)
Average Income per Game	$1,493,514
Year to Date Revenue	$ 1,493,514
Estimated Revenue	$59,740,560
End Year Estimated Revenue	$61,234,074

Expense

Days Remaining	1
Pro Expenses Per Days	$300,511
Pro Year To Date Expenses	$300,511
Farm Expenses Per Days	$18,113
Farm Year To Date Expenses	$18,113
Pro Payroll	$53,350,000
Farm Payroll	$2,805,200
Coach Payroll	$1,000,000
Estimated Season Expenses	$57,473,824

Bank Account

Current Funds	$54,892,738
Projected Revenue +	$61,234,074
Projected Expenses -	$57,473,824
Projected Bank Account	$58,652,988

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$57,155,200
Remaining Cap Space	$24,844,800