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	-	-	-	-
Darren Raddysh	D	30	10	3	$650,000	$650,000	$650,000	UFA	-	-	-
Michael Carcone	LW RW	30	9	3	$650,000	$650,000	$650,000	UFA	-	-	-
Marcus Johansson	C LW RW	36	15	4	$650,000	UFA	-	-	-	-	-
Matt Tomkins	G	32	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	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	-	-	-	-	-
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	-	-	-	-	-
Chase Bradley	C LW RW	24	4	2	$724,500	$724,500	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	-	-	-
Will Cranley	G	24	4	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	-	-	-	-	-
Kyle MacLean	C	27	2	2	$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					$28,512,000	$17,072,000	$7,390,000	$0	$0	$0	$0
SALARY CAP TOTALS					$2,851,200	$1,707,200	$739,000	$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 - 16 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	98,719	6,170	99%	$87	$8,588,553
Level 2: 5250	83,448	5,216	99%	$49	$4,088,952
Level 3: 2600	41,316	2,582	99%	$26	$1,074,216
Level 4: 4200	67,116	4,195	100%	$14	$939,624
Level 5: 1200	16,426	1,027	86%	$193	$3,170,218
Total Attendance:	307,025	19,189	98%	-	$24,113,109

Balance Sheet

Income

Home Games Left	25
Average Attendance - %	19,189 (98%)
Average Income per Game	$1,507,069
Year to Date Revenue	$ 24,113,109
Estimated Revenue	$37,676,733
End Year Estimated Revenue	$61,789,842

Expense

Days Remaining	1
Pro Expenses Per Days	$298,629
Pro Year To Date Expenses	$298,629
Farm Expenses Per Days	$17,303
Farm Year To Date Expenses	$17,303
Pro Payroll	$53,000,000
Farm Payroll	$2,851,200
Coach Payroll	$1,000,000
Estimated Season Expenses	$57,167,132

Bank Account

Current Funds	$59,709,032
Projected Revenue +	$61,789,842
Projected Expenses -	$57,167,132
Projected Bank Account	$64,331,742

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$56,652,950
Remaining Cap Space	$25,347,050