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
William Karlsson	C	33	13	7	$5,050,000	$5,050,000	UFA	-	-	-	-
Darnell Nurse	D	31	12	7	$4,250,000	$4,250,000	UFA	-	-	-	-
Mathieu Joseph	LW RW	29	9	4	$3,500,000	$3,500,000	$3,500,000	UFA	-	-	-
Jonathan Toews	C	38	18	6	$3,920,000^*	$3,920,000^*	UFA	-	-	-	-
Jack Quinn	LW RW	25	5	4	$3,000,000	$3,000,000	$3,000,000	RFA	-	-	-
Bobby Brink	LW RW	25	4	4	$2,500,000	$2,500,000	$2,500,000	$2,500,000	UFA	-	-
Jack Johnson	D	39	18	1	$2,500,000	UFA	-	-	-	-	-
Dakota Joshua	C LW RW	30	8	4	$2,100,000	$2,100,000	UFA	-	-	-	-
Dustin Tokarski	G	37	14	1	$2,000,000	UFA	-	-	-	-	-
Scott Perunovich	D	28	6	1	$2,000,000	UFA	-	-	-	-	-
Josh Mahura	D	28	9	2	$1,750,000	UFA	-	-	-	-	-
Kevin Lankinen	G	31	10	2	$1,500,000	$1,500,000	UFA	-	-	-	-
Jayden Struble	D	25	3	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Zac Jones	D	26	5	3	$1,200,000	RFA	-	-	-	-	-
Pierre-Edouard Bellemare	LW RW	41	12	1	$1,100,000	UFA	-	-	-	-	-
Nils Aman	C	26	4	3	$1,000,000	$1,000,000	RFA	-	-	-	-
Matt Dumba	D	32	13	1	$1,000,000	UFA	-	-	-	-	-
Max Jones	LW RW	28	9	1	$1,000,000	UFA	-	-	-	-	-
Michael Pezzetta	LW RW	28	8	3	$1,000,000	UFA	-	-	-	-	-
Nick Bonino	C	38	16	1	$1,000,000	UFA	-	-	-	-	-
Nick Jensen	D	36	14	1	$1,000,000	UFA	-	-	-	-	-
Brendan Gaunce	C	32	12	2	$650,000	$650,000	UFA	-	-	-	-
Christian Fischer	LW RW	29	10	2	$650,000	$650,000	UFA	-	-	-	-
Bokondji Imama	LW RW	30	8	3	$650,000	UFA	-	-	-	-	-
Zachary Aston-Reese	C	32	10	3	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$46,220,000	$29,370,000	$10,250,000	$2,500,000	$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	23	4	1	$1,575,000	RFA	-	-	-	-	-
Calum Ritchie	C	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
David Edstrom	C	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Riley Heidt	C LW RW	21	2	3	$1,500,000	$1,500,000	RFA	-	-	-	-
Roby Jarventie	LW RW	24	5	3	$1,312,500	RFA	-	-	-	-	-
Andrew Basha	LW RW	21	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Carter George	G	20	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Jesse Pulkkinen	D	22	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Mattias Havelid	D	22	1	3	$1,250,000	$1,250,000	$1,250,000	RFA	-	-	-
Simon Robertsson	LW RW	23	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Liam Ohgren	LW RW	22	4	1	$1,250,000	RFA	-	-	-	-	-
Michal Teply	LW RW	25	6	2	$1,074,938	$1,074,938	RFA	-	-	-	-
Topias Vilen	D	23	4	2	$1,023,750	$1,023,750	RFA	-	-	-	-
Gavin McCarthy	D	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Jeremy Langlois	D	23	2	3	$975,000	$975,000	RFA	-	-	-	-
Juraj Pekarcik	C LW RW	21	2	3	$975,000	$975,000	RFA	-	-	-	-
Eetu Makiniemi	G	27	5	1	$909,563	RFA	-	-	-	-	-
Tyler Wall	G	28	6	1	$771,750	UFA	-	-	-	-	-
Dylan Ferguson	G	28	3	1	$771,225	UFA	-	-	-	-	-
William McIsaac	D	20	1	3	$750,000	$750,000	$750,000	RFA	-	-	-
Zakary Karpa	C LW	24	1	2	$750,000	$750,000	RFA	-	-	-	-
Leo Loof	D	24	3	3	$750,000	RFA	-	-	-	-	-
Marc McLaughlin	C	27	5	1	$750,000	RFA	-	-	-	-	-
Tye Felhaber	C LW RW	28	7	2	$750,000	UFA	-	-	-	-	-
Wyatte Wylie	D	27	5	3	$750,000	RFA	-	-	-	-	-
Xavier Bernard	D	26	5	3	$750,000	RFA	-	-	-	-	-
Zack Hayes	D	27	4	2	$750,000	RFA	-	-	-	-	-
Kalle Loponen	D	25	5	3	$735,000	RFA	-	-	-	-	-
Beck Warm	G	27	6	1	$716,625	RFA	-	-	-	-	-
Cedric Pare	C	27	6	1	$716,625	RFA	-	-	-	-	-
Ethan Samson	D	23	3	3	$700,000	RFA	-	-	-	-	-
Ben Zloty	D	24	4	2	$682,500	$682,500	RFA	-	-	-	-
Henrik Tikkanen	G	26	3	2	$682,500	$682,500	RFA	-	-	-	-
Carl Grundstrom	LW RW	29	8	2	$650,000	$650,000	UFA	-	-	-	-
Mason Morelli	LW RW	30	1	2	$650,000	$650,000	UFA	-	-	-	-
C.J. Suess	LW RW	32	8	3	$650,000	UFA	-	-	-	-	-
Callahan Burke	C	29	3	3	$650,000	UFA	-	-	-	-	-
Charles Hudon	C LW RW	32	11	3	$650,000	UFA	-	-	-	-	-
Noah Ellis	D	24	3	3	$650,000	RFA	-	-	-	-	-
FARM TOTALS					$36,496,976	$19,938,688	$5,750,000	$0	$0	$0	$0
SALARY CAP TOTALS					$5,067,198	$3,411,369	$1,992,500	$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 - 27 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6250	140,938	5,220	84%	$88	$12,402,544
Level 2: 5250	118,599	4,393	84%	$50	$5,929,950
Level 3: 2600	58,016	2,149	83%	$27	$1,566,432
Level 4: 4200	95,201	3,526	84%	$15	$1,428,015
Level 5: 1200	31,986	1,185	99%	$190	$6,077,340
Total Attendance:	444,740	16,472	84%	-	$36,995,779

Balance Sheet

Income

Home Games Left	14
Average Attendance - %	16,472 (84%)
Average Income per Game	$1,370,214
Year to Date Revenue	$ 36,995,779
Estimated Revenue	$19,182,997
End Year Estimated Revenue	$56,178,776

Expense

Days Remaining	1
Pro Expenses Per Days	$257,634
Pro Year To Date Expenses	$257,634
Farm Expenses Per Days	$22,605
Farm Year To Date Expenses	$22,605
Pro Payroll	$48,845,000
Farm Payroll	$3,492,198
Coach Payroll	$1,600,000
Estimated Season Expenses	$54,217,437

Bank Account

Current Funds	$108,982,505
Projected Revenue +	$56,178,776
Projected Expenses -	$54,217,437
Projected Bank Account	$110,943,844

Salary Cap

Salary Cap	$82,000,000
Total Payroll	$54,094,696
Remaining Cap Space	$27,905,304