Finances

Pro Team Payroll

Finances - Pro Team Payroll

* = No Trade Clause

Players	Position(s)	Age	2010-11	2011-12	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2020/20
Henrik Zetterberg	LW	2009	$6,500,000	-	-	-	-	-	-	-	-	-
Sergei Gonchar	D	2009	$5,000,000	-	-	-	-	-	-	-	-	-
Dan Boyle	D	2009	$3,500,000	$3,500,000	-	-	-	-	-	-	-	-
Michael Ryder	RW	2009	$3,500,000	$3,500,000	-	-	-	-	-	-	-	-
Patrice Bergeron	C	2009	$3,390,000	$3,390,000	-	-	-	-	-	-	-	-
Hal Gill	D	2009	$2,160,000	-	-	-	-	-	-	-	-	-
Carey Price	G	2009	$900,000	$900,000	-	-	-	-	-	-	-	-
P.J. Axelsson	LW	2009	$870,000	-	-	-	-	-	-	-	-	-
Justin Williams	RW	2009	$500,000	-	-	-	-	-	-	-	-	-
Karlis Skrastins	D	2009	$500,000	-	-	-	-	-	-	-	-	-
Richard Zednik	RW	2009	$500,000	-	-	-	-	-	-	-	-	-
Travis Zajac	C	2009	$375,000	-	-	-	-	-	-	-	-	-
Angelo Esposito	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Angelo Esposito	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Casey Pierro-Zabotel	LW	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Casey Pierro-Zabotel	LW	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Cody Almond	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Cody Almond	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
David Gilbert	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
David Gilbert	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Mike Murphy	G	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Paul Byron	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Alex Goligoski	D	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Ray Emery	G	2009	-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$30,995,000	$14,590,000	$3,000,000	$3,000,000	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2010-11	2011-12	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2020/20
Brian Gionta	RW	2009	$2,485,000	-	-	-	-	-	-	-	-	-
Mathieu Perreault	C	2009	$717,000	$717,000	-	-	-	-	-	-	-	-
Niclas Wallin	D	2009	$500,000	-	-	-	-	-	-	-	-	-
Logan Couture	C	2009	$300,000	$300,000	$300,000	$300,000	-	-	-	-	-	-
Anton Khudobin	G	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Brett Carson	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Chad Painchaud	RW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Evan McGrath	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Geoff Paukovich	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Joakim Andersson	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Jon Kalinski	LW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Jon Rheault	RW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Kevin Montgomery	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Lauri Korpikoski	LW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Mark Santorelli	LW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Mathieu Aubin	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Michael Swift	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Nathan Davis	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Paul Baier	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Ryan White	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Tim Kennedy	LW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Trevor Hendrikx	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Ty Wishart	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Tyler Sloan	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Viktor Tikhonov	RW	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Vladmir Mihalik	D	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Zack Torquato	C	2009	$300,000	$300,000	$300,000	-	-	-	-	-	-	-
Curtis McElhinney	G	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Jared Boll	LW	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Jesse Winchester	C	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Mattias Ritola	LW	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Tyler Kennedy	RW	2009	$300,000	$300,000	-	-	-	-	-	-	-	-
Chris Chelios	D	2009	$300,000	-	-	-	-	-	-	-	-	-
Enver Lisin	RW	2009	$300,000	-	-	-	-	-	-	-	-	-
FARM TOTALS			$13,002,000	$9,417,000	$7,200,000	$300,000	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2010-11	2011-12	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2020/20
Bryan Murray	68	$500,000	$500,000	$500,000	-	-	-	-	-	-	-
Dale hunter	44	$100,000	$100,000	$100,000	-	-	-	-	-	-	-
COACHING TOTALS		$600,000	$600,000	$600,000	$0	$0	$0	$0	$0	$0	$0

Attendance

Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 6000	0%	$100	$0
Level 2: 5000	0%	$60	$0
Level 3: 2000	0%	$35	$0
Level 4: 4000	0%	$20	$0
Level 5: 1000	0%	$200	$0
Total Attendance:	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income	$0
Estimated Revenue	$0
Year to date	$0
End Year Estimated Revenue	$0

Expense

Games Remaining	0
Pro Expenses Per Day(s)	$0
Farm Expenses Per Day(s)	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Payroll	$30,995,000
Year to date	$32,895,200
Estimated Season Expenses	$32,895,200

Bank Account

Current Funds	$117,983,292
Estimated Revenue +	$0
Estimated Season Expenses -	$0
Projected Bank Account	$117,983,292

Salary Cap

Salary Cap	$50,000,000
Total Payroll	$30,995,000
Remaining Cap Space	$19,005,000