Finances

Pro Team Payroll

Finances - Pro Team Payroll

Players	Position(s)	Age	2019-20	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2029/29
Patrick Kane	RW	2019	$7,200,000	$7,200,000	$7,200,000	$7,200,000	-	-	-	-	-	-
Steven Stamkos	C	2019	$6,500,000	$6,500,000	$6,500,000	$6,500,000	$6,500,000	-	-	-	-	-
Brent Burns	D	2019	$5,500,000	$5,500,000	-	-	-	-	-	-	-	-
Jacob Trouba	D	2019	$4,500,000	$4,500,000	$4,500,000	$4,500,000	-	-	-	-	-	-
Mats Zuccarello	LW RW	2019	$4,100,000	$4,100,000	$4,100,000	-	-	-	-	-	-	-
Tyler Johnson	C LW RW	2019	$4,000,000	$4,000,000	$4,000,000	-	-	-	-	-	-	-
David Backes	C RW	2019	$3,800,000	$3,800,000	-	-	-	-	-	-	-	-
Frans Nielsen	C	2019	$3,200,000	-	-	-	-	-	-	-	-	-
Justin Williams	RW	2019	$3,100,000	$3,100,000	-	-	-	-	-	-	-	-
Jonas Brodin	D	2019	$2,800,000	$2,800,000	-	-	-	-	-	-	-	-
Tomas Hertl	C LW	2019	$2,800,000	$2,800,000	-	-	-	-	-	-	-	-
Antoine Vermette	C	2019	$2,100,000	$2,100,000	$2,100,000	-	-	-	-	-	-	-
Christopher Tanev	D	2019	$2,100,000	$2,100,000	$2,100,000	-	-	-	-	-	-	-
Troy Brouwer	RW	2019	$2,000,000	$2,000,000	$2,000,000	-	-	-	-	-	-	-
Zach Hyman	C LW RW	2019	$2,000,000	$2,000,000	-	-	-	-	-	-	-	-
Josh Gorges	D	2019	$1,600,000	$1,600,000	$1,600,000	-	-	-	-	-	-	-
Mark Barberio	D	2019	$1,100,000	$1,100,000	$1,100,000	-	-	-	-	-	-	-
Jon Merrill	D	2019	$900,000	$900,000	-	-	-	-	-	-	-	-
Lance Bouma	C LW RW	2019	$600,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$59,900,000	$56,100,000	$35,200,000	$18,200,000	$6,500,000	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2019-20	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2029/29
Neal Pionk	D	2019	$1,600,000	$1,600,000	-	-	-	-	-	-	-	-
Alexandar Georgiev	G	2019	$1,200,000	-	-	-	-	-	-	-	-	-
Cody McLeod	LW RW	2019	$1,200,000	-	-	-	-	-	-	-	-	-
Dylan Demelo	D	2019	$1,000,000	-	-	-	-	-	-	-	-	-
Michael Hutchinson	G	2019	$1,000,000	-	-	-	-	-	-	-	-	-
Michael Hutchinson	G	2019	$1,000,000	-	-	-	-	-	-	-	-	-
Trevor Smith	C LW	2019	$1,000,000	-	-	-	-	-	-	-	-	-
Vinni Lettieri	C RW	2019	$900,000	$900,000	-	-	-	-	-	-	-	-
Marek Hrivik	C LW RW	2019	$800,000	-	-	-	-	-	-	-	-	-
Tomas Hyka	LW RW	2019	$800,000	-	-	-	-	-	-	-	-	-
Kurtis Gabriel	C LW RW	2019	$600,000	$600,000	-	-	-	-	-	-	-	-
Cedric Paquette	C LW	2019	$600,000	-	-	-	-	-	-	-	-	-
Ryan Stanton	D	2019	$500,000	-	-	-	-	-	-	-	-	-
Shawn Thornton	LW RW	2019	$500,000	-	-	-	-	-	-	-	-	-
Ryan Graves	D	2019	$400,000	-	-	-	-	-	-	-	-	-
Alexei Toropchenko	RW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Jack Kopacka	LW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Jakob Stukel	LW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Mark Friedman	D	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Steven Johnson	D	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Andrew Nielsen	D	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-
Darian Dziurzynski	LW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-
Jeremy Helvig	G	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-
Jimmy Mullin	C RW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-
Peter Delmas	G	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-
David Kolomatis	D	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-
Kyle Neuber	RW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-
Sam Jardine	D	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-
Cam Reid	C	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-	-	-
Connor Crisp	LW	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-	-	-
Marek Langhamer	G	2019	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	-	-	-	-
FARM TOTALS			$14,700,000	$4,700,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,300,000	$1,300,000	$1,000,000	$500,000

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2019-20	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2029/29
Mike Kitchen	56	$500,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$500,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

Attendance - 0 Games

Arena Capacity	PCT	Ticket Price	Total
Level 1: 7201	0%	$102	$0
Level 2: 3601	0%	$61	$0
Level 3: 4502	0%	$38	$0
Level 4: 1801	0%	$27	$0
Level 5: 901	0%	$208	$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	$59,900,000
Year to date	$61,870,000
Estimated Season Expenses	$61,870,000

Bank Account

Current Funds	$16,045,765
Estimated Revenue +	$0
Estimated Season Expenses -	$0
Projected Bank Account	$16,045,765

Salary Cap

Salary Cap	$66,000,000
Total Payroll	$59,900,000
Remaining Cap Space	$6,100,000