Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Matty Beniers	C	24	5	7	$4,050,000	$4,050,000	$4,050,000	$4,050,000	$4,050,000	$4,050,000	UFA
Noah Hanifin	D	29	11	4	$4,750,000	UFA	-	-	-	-	-
Gustav Forsling	D	30	11	4	$4,250,000	UFA	-	-	-	-	-
Lawson Crouse	LW RW	29	11	4	$4,050,000	UFA	-	-	-	-	-
Jake Allen	G	36	17	2	$4,000,000	$4,000,000	UFA	-	-	-	-
Morgan Rielly	D	32	14	3	$4,000,000	UFA	-	-	-	-	-
Tyler Bertuzzi	LW RW	31	12	3	$3,800,000	$3,800,000	$3,800,000	UFA	-	-	-
Jared McCann	C LW RW	30	12	7	$3,750,000	$3,750,000	$3,750,000	UFA	-	-	-
Patrick Kane	LW RW	38	19	3	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-
Luke Glendening	C LW RW	37	14	1	$2,000,000	UFA	-	-	-	-	-
Christopher Tanev	D	37	18	2	$1,800,000	$1,800,000	UFA	-	-	-	-
Emil Hemming	LW RW	20	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Colton Dach	C LW RW	23	5	3	$1,350,000	$1,350,000	RFA	-	-	-	-
Arber Xhekaj	D	25	6	4	$1,200,000	$1,200,000	RFA	-	-	-	-
Casey Cizikas	C	35	16	2	$1,200,000	$1,200,000	UFA	-	-	-	-
Calle Jarnkrok	C	35	15	1	$1,200,000	UFA	-	-	-	-	-
Jet Greaves	G	25	6	3	$1,000,000	$1,000,000	RFA	-	-	-	-
Andre Burakovsky	LW RW	31	13	3	$900,000	$900,000	UFA	-	-	-	-
Colin Blackwell	C LW RW	33	8	2	$900,000	$900,000	UFA	-	-	-	-
Jeff Skinner	C	34	16	3	$900,000	$900,000	UFA	-	-	-	-
James van Riemsdyk	LW RW	37	17	2	$800,000	UFA	-	-	-	-	-
Trevor van Riemsdyk	D	35	15	2	$800,000	UFA	-	-	-	-	-
Darren Raddysh	D	30	11	3	$650,000	$650,000	UFA	-	-	-	-
PRO TOTALS					$51,350,000	$29,500,000	$14,100,000	$4,050,000	$4,050,000	$4,050,000	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Eddie Genborg	LW RW	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Kevin Korchinski	D	22	4	2	$1,575,000	$1,575,000	RFA	-	-	-	-
Rieger Lorenz	C LW RW	22	1	2	$1,550,000	$1,550,000	RFA	-	-	-	-
Colby Barlow	LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Koehn Ziemmer	LW RW	22	3	3	$1,250,000	RFA	-	-	-	-	-
Nick Lardis	LW RW	21	3	3	$1,250,000	RFA	-	-	-	-	-
Seamus Casey	D	22	3	3	$1,250,000	RFA	-	-	-	-	-
David Lewandowski	LW RW	19	1	3	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Cruz Lucius	LW RW	22	1	2	$1,200,000	$1,200,000	RFA	-	-	-	-
Nicholas Moldenhauer	C LW RW	22	1	2	$1,200,000	$1,200,000	RFA	-	-	-	-
Luca Cagnoni	D	22	3	3	$975,000	RFA	-	-	-	-	-
Aiden Fink	LW RW	22	1	2	$900,000	$900,000	RFA	-	-	-	-
Josh Filmon	LW RW	22	4	2	$866,250	$866,250	RFA	-	-	-	-
Matt Dumba	D	32	14	2	$820,000	$820,000	UFA	-	-	-	-
Brett Kulak	D	32	13	3	$800,000	$800,000	$800,000	UFA	-	-	-
Dylan Silverstein	G	22	1	2	$800,000	$800,000	RFA	-	-	-	-
Jake Livanavage	D	22	1	2	$800,000	$800,000	RFA	-	-	-	-
Justin Holl	D	34	9	2	$800,000	$800,000	UFA	-	-	-	-
Kaidan Mbereko	G	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Kaleb Lawrence	C LW RW	23	3	2	$800,000	$800,000	RFA	-	-	-	-
Mikulas Hovorka	D	25	3	2	$800,000	$800,000	RFA	-	-	-	-
Chase Bradley	C LW RW	24	5	2	$724,500	RFA	-	-	-	-	-
Jack Devine	LW RW	23	2	2	$700,000	RFA	-	-	-	-	-
Saige Weinstein	D	21	3	3	$700,000	RFA	-	-	-	-	-
Maros Jedlicka	C LW RW	24	4	2	$682,500	RFA	-	-	-	-	-
Cameron Korpi	G	22	2	3	$670,000	$670,000	RFA	-	-	-	-
Joshua Kotai	G	23	2	3	$670,000	$670,000	RFA	-	-	-	-
Daniel Hauser	G	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Jack Hughes.	C LW RW	23	2	3	$650,000	$650,000	RFA	-	-	-	-
Jacob Bryson	D	29	7	3	$650,000	$650,000	UFA	-	-	-	-
Klavs Veinbergs	C LW RW	23	2	3	$650,000	$650,000	RFA	-	-	-	-
Vincent Borgesi	D	22	2	3	$650,000	$650,000	RFA	-	-	-	-
Will Cranley	G	24	5	3	$650,000	$650,000	RFA	-	-	-	-
Xavier Bourgault	C LW RW	24	5	3	$650,000	$650,000	RFA	-	-	-	-
David Gucciardi	D	24	2	2	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$32,333,250	$22,651,250	$3,850,000	$0	$0	$0	$0
SALARY CAP TOTALS					$3,233,325	$2,265,125	$385,000	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Patrick Roy	61	$1,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 4 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	24,886	6,222	100%	$105	$2,613,030
Level 2: 5250	20,545	5,136	98%	$58	$1,191,610
Level 3: 2600	10,253	2,563	99%	$30	$307,590
Level 4: 4200	16,486	4,122	98%	$15	$247,290
Level 5: 1200	4,782	1,196	100%	$210	$1,004,220
Total Attendance:	76,952	19,238	99%	-	$7,241,049

Balance Sheet

Income

Home Games Left	38
Average Attendance - %	19,238 (99%)
Average Income per Game	$1,810,262
Year to Date Revenue	$ 7,241,049
Estimated Revenue	$68,789,966
End Year Estimated Revenue	$76,031,015

Expense

Days Remaining	1
Pro Expenses Per Days	$281,737
Pro Year To Date Expenses	$281,737
Farm Expenses Per Days	$20,824
Farm Year To Date Expenses	$20,824
Pro Payroll	$51,350,000
Farm Payroll	$3,233,325
Coach Payroll	$1,000,000
Estimated Season Expenses	$55,885,886

Bank Account

Current Funds	$78,216,641
Projected Revenue +	$76,031,015
Projected Expenses -	$55,885,886
Projected Bank Account	$98,361,770

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$55,583,325
Remaining Cap Space	$44,416,675