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
Jack Roslovic	C RW	29	10	3	$5,100,000	$5,100,000	$5,100,000	UFA	-	-	-
Philipp Kurashev	C LW RW	27	8	3	$5,050,000	$5,050,000	$5,050,000	UFA	-	-	-
William Karlsson	C	33	14	7	$5,050,000	UFA	-	-	-	-	-
Justin Brazeau	LW RW	28	9	3	$4,550,000	$4,550,000	$4,550,000	UFA	-	-	-
Logan Stanley	D	28	9	3	$4,550,000	$4,550,000	$4,550,000	UFA	-	-	-
Conor Timmins	D	28	9	3	$4,500,000	$4,500,000	$4,500,000	UFA	-	-	-
Darnell Nurse	D	31	13	7	$4,250,000	UFA	-	-	-	-	-
Anthony Beauvillier	LW RW	29	11	3	$4,150,000	$4,150,000	$4,150,000	UFA	-	-	-
Jake Walman	D	30	9	3	$4,100,000	$4,100,000	$4,100,000	UFA	-	-	-
Jonathan Toews	C	38	19	6	$3,920,000^*	UFA	-	-	-	-	-
Jack Quinn	LW RW	25	6	4	$3,000,000	$3,000,000	RFA	-	-	-	-
Bobby Brink	LW RW	25	5	4	$2,500,000	$2,500,000	$2,500,000	UFA	-	-	-
Liam Ohgren	LW RW	22	5	3	$1,700,000	$1,700,000	$1,700,000	RFA	-	-	-
Calum Ritchie	C	21	3	3	$1,500,000	RFA	-	-	-	-	-
Kevin Lankinen	G	31	11	2	$1,500,000	UFA	-	-	-	-	-
Zac Jones	D	26	6	1	$1,260,000	RFA	-	-	-	-	-
Jayden Struble	D	25	4	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Nils Aman	C LW RW	26	5	3	$1,000,000	RFA	-	-	-	-	-
Eetu Makiniemi	G	27	6	1	$955,041	UFA	-	-	-	-	-
Braeden Bowman	LW RW	23	2	3	$950,000	$950,000	RFA	-	-	-	-
Brendan Gaunce	C LW RW	32	13	2	$650,000	UFA	-	-	-	-	-
Carl Grundstrom	LW RW	29	9	2	$650,000	UFA	-	-	-	-	-
Christian Fischer	LW RW	29	11	2	$650,000	UFA	-	-	-	-	-
PRO TOTALS					$62,785,041	$41,400,000	$36,200,000	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll >

Players	Position(s)	Age	Seasons	Contract Length	29	30	31	32	33	34	35
Mathieu Joseph	LW RW	29	10	4	$3,500,000	$3,500,000	UFA	-	-	-	-
Dakota Joshua	C LW RW	30	9	4	$2,100,000	UFA	-	-	-	-	-
Filip Hallander	C LW RW	26	7	3	$1,950,000	$1,950,000	$1,950,000	UFA	-	-	-
Braeden Cootes	C LW RW	19	1	3	$1,850,000	$1,850,000	$1,850,000	RFA	-	-	-
Carson Lambos	D	23	5	2	$1,653,750	$1,653,750	RFA	-	-	-	-
Max Psenicka	D	19	1	3	$1,550,000	$1,550,000	$1,550,000	RFA	-	-	-
David Edstrom	C	21	3	3	$1,500,000	RFA	-	-	-	-	-
Riley Heidt	C LW RW	21	3	3	$1,500,000	RFA	-	-	-	-	-
Roby Jarventie	LW RW	24	6	2	$1,378,125	$1,378,125	RFA	-	-	-	-
Andrew Basha	LW RW	21	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Carter George	G	20	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Jesse Pulkkinen	D	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Mattias Havelid	D	22	2	3	$1,250,000	$1,250,000	RFA	-	-	-	-
Simon Robertsson	LW RW	23	3	3	$1,250,000	RFA	-	-	-	-	-
Tommy Lafreniere	C	19	1	3	$1,200,000	$1,200,000	$1,200,000	RFA	-	-	-
Michal Teply	LW RW	25	7	2	$1,074,938	RFA	-	-	-	-	-
Topias Vilen	D	23	5	2	$1,023,750	RFA	-	-	-	-	-
Gavin McCarthy	D	21	3	3	$975,000	RFA	-	-	-	-	-
Jeremy Langlois	D	23	3	3	$975,000	RFA	-	-	-	-	-
Juraj Pekarcik	C LW RW	21	3	3	$975,000	RFA	-	-	-	-	-
Olof Lindbom	G	26	6	3	$850,000	$850,000	$850,000	UFA	-	-	-
Ethan Samson	D	23	4	2	$800,000	$800,000	RFA	-	-	-	-
Leo Loof	D	24	4	2	$800,000	$800,000	RFA	-	-	-	-
Noah Ellis	D	24	4	2	$800,000	$800,000	RFA	-	-	-	-
Beck Warm	G	27	7	1	$800,000	UFA	-	-	-	-	-
Cedric Pare	C	27	7	1	$800,000	UFA	-	-	-	-	-
Marc McLaughlin	C	27	6	1	$800,000	UFA	-	-	-	-	-
Wyatte Wylie	D	27	6	1	$800,000	UFA	-	-	-	-	-
Xavier Bernard	D	26	6	1	$800,000	RFA	-	-	-	-	-
Zack Hayes	D	27	5	1	$800,000	UFA	-	-	-	-	-
William McIsaac	D	20	2	3	$750,000	$750,000	RFA	-	-	-	-
Zakary Karpa	C LW	24	2	2	$750,000	RFA	-	-	-	-	-
Ben Zloty	D	24	5	2	$682,500	RFA	-	-	-	-	-
Henrik Tikkanen	G	26	4	2	$682,500	RFA	-	-	-	-	-
Mason Morelli	LW RW	30	2	2	$650,000	UFA	-	-	-	-	-
FARM TOTALS					$41,020,563	$22,081,875	$7,400,000	$0	$0	$0	$0
SALARY CAP TOTALS					$9,142,056	$7,248,188	$5,780,000	$5,040,000	$5,040,000	$5,040,000	$5,040,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	29	30	31	32	33	34	35	36	37	38
Gerard Gallant	66	$1,000,000	-	-	-	-	-	-	-	-	-
Mike Yeo	53	$600,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$1,600,000	$0	$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%	$105	$656,250
Level 2: 5250	5,250	5,250	100%	$58	$304,500
Level 3: 2600	2,600	2,600	100%	$30	$78,000
Level 4: 4200	4,200	4,200	100%	$15	$63,000
Level 5: 1200	1,200	1,200	100%	$210	$252,000
Total Attendance:	19,500	19,500	100%	-	$1,827,562

Balance Sheet

Income

Home Games Left	41
Average Attendance - %	19,500 (100%)
Average Income per Game	$1,827,562
Year to Date Revenue	$ 1,827,562
Estimated Revenue	$74,930,042
End Year Estimated Revenue	$76,757,604

Expense

Days Remaining	1
Pro Expenses Per Days	$326,264
Pro Year To Date Expenses	$326,264
Farm Expenses Per Days	$23,115
Farm Year To Date Expenses	$23,115
Pro Payroll	$62,785,041
Farm Payroll	$9,142,056
Coach Payroll	$1,600,000
Estimated Season Expenses	$73,876,476

Bank Account

Current Funds	$105,992,582
Projected Revenue +	$76,757,604
Projected Expenses -	$73,876,476
Projected Bank Account	$108,873,710

Salary Cap

Salary Cap	$100,000,000
Total Cap Payroll	$73,527,097
Remaining Cap Space	$26,472,903