Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Charlie McAvoy	D	28	$9,500,000	RFA	-	-	-	-	-	-	-	-
Tomas Hertl	C LW	32	$8,137,500	$8,137,500	$8,137,500	UFA	-	-	-	-	-	-
Brock Boeser	RW	28	$6,650,000	$6,650,000	$6,650,000	UFA	-	-	-	-	-	-
Colton Parayko	D	32	$6,500,000	$6,500,000	UFA	-	-	-	-	-	-	-
MacKenzie Weegar	D	31	$6,250,000	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-
Brad Marchand	LW	37	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-	-
Nick Schmaltz	C RW	29	$5,850,000	RFA	-	-	-	-	-	-	-	-
Teuvo Teravainen	LW RW	31	$5,400,000	$5,400,000	$5,400,000	UFA	-	-	-	-	-	-
Pavel Zacha	C LW RW	28	$4,750,000	$4,750,000	$4,750,000	UFA	-	-	-	-	-	-
Tyler Myers	D	35	$3,750,000	$3,750,000	UFA	-	-	-	-	-	-	-
Sergei Bobrovsky	G	37	$3,400,000	$3,400,000	UFA	-	-	-	-	-	-	-
Alex Newhook	C LW	24	$2,900,000	$2,900,000	$2,900,000	RFA	-	-	-	-	-	-
Marc-Andre Fleury	G	41	$2,800,000^*	UFA	-	-	-	-	-	-	-	-
Alexandre Carrier	D	29	$2,500,000	RFA	-	-	-	-	-	-	-	-
Ryan Hartman	C RW	31	$1,700,000	UFA	-	-	-	-	-	-	-	-
Simon Edvinsson	D	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Simon Nemec	D	21	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Logan Stankoven	C RW	22	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Joshua Roy	LW RW	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Samuel Fagemo	LW RW	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Mark Jankowski	C LW	31	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Tyler Johnson	C LW RW	35	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$83,537,500	$60,437,500	$36,762,500	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Jiri Kulich	C LW	21	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Ross Johnston	LW	31	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-
Jeremie Poirier	D	23	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Thomas Greiss	G	39	$1,000,000	UFA	-	-	-	-	-	-	-	-
James Malatesta	LW	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
John Farinacci	C	24	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Matt Stienburg	C	25	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Blake McLaughlin	LW	25	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Jansen Harkins	C LW	28	$850,000	RFA	-	-	-	-	-	-	-	-
Walker Duehr	RW	28	$825,000	$825,000	$825,000	UFA	-	-	-	-	-	-
Benjamin Jones	C	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Corey Schueneman	D	30	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Scott Sabourin	RW	33	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Shane Bowers	C	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Cameron Crotty	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Josh Bloom	LW	22	$775,000	RFA	-	-	-	-	-	-	-	-
Logan Day	D	31	$775,000	UFA	-	-	-	-	-	-	-	-
Linden Marshall	G	27	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Joachim Blichfeld	LW RW	27	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Joseph LaBate	C LW	32	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Louis Crevier	D	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Lucas Condotta	LW	28	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Nick Abruzzese	C LW	26	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Robbie Russo	D	32	$750,000	$750,000	UFA	-	-	-	-	-	-	-
T.J. Tynan	C	33	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Tyson Kozak	C	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Adam Cracknell	C RW	40	$750,000	UFA	-	-	-	-	-	-	-	-
Arvid Holm	G	27	$750,000	RFA	-	-	-	-	-	-	-	-
Cole Moberg	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Dylan Ferguson	G	27	$750,000	RFA	-	-	-	-	-	-	-	-
Graham Knott	C LW	28	$750,000	RFA	-	-	-	-	-	-	-	-
Jordan Gross	D	30	$750,000	UFA	-	-	-	-	-	-	-	-
Kevin Poulin	G	35	$750,000	UFA	-	-	-	-	-	-	-	-
Michael Pezzetta	LW RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Oscar Dansk	G	31	$750,000	UFA	-	-	-	-	-	-	-	-
Pascal Laberge	C	27	$750,000	RFA	-	-	-	-	-	-	-	-
Paul LaDue	D	33	$750,000	UFA	-	-	-	-	-	-	-	-
Tyler Sikura	C LW	33	$750,000	UFA	-	-	-	-	-	-	-	-
Xavier Bernard	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$31,900,000	$17,975,000	$5,525,000	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,190,000	$1,797,500	$552,500	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Sheldon Keefe	43	$750,000	$750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$750,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 41 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 7717	222,865	5,436	70%	$140	$31,201,100
Level 2: 5000	176,991	4,317	86%	$80	$14,159,280
Level 3: 2000	73,859	1,801	90%	$50	$3,692,950
Level 4: 4000	139,615	3,405	85%	$35	$4,886,525
Level 5: 1000	36,787	897	90%	$250	$9,196,750
Total Attendance:	650,117	15,857	80%	-	$69,450,266

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	15,857 (80%)
Average Income per Game	$1,693,909
Year to Date Revenue	$ 69,450,266
Estimated Revenue	$0
End Year Estimated Revenue	$69,450,266

Expense

Days Remaining	2
Pro Expenses Per Days	$427,855
Pro Year To Date Expenses	$855,710
Farm Expenses Per Days	$18,551
Farm Year To Date Expenses	$37,102
Pro Payroll	$83,537,500
Farm Payroll	$3,190,000
Coach Payroll	$750,000
Estimated Season Expenses	$88,370,312

Bank Account

Current Funds	$175,237,632
Projected Revenue +	$69,450,266
Projected Expenses -	$88,370,312
Projected Bank Account	$156,317,586

Salary Cap

Salary Cap	$88,000,000
Total Pro Team Payroll	$83,537,500
Total Farm Team Payroll	$3,190,000
Total Coaches Payroll	$750,000
Remaining Cap Space	$522,500

Day 191	Game 1271
Chicago Blackhawks	1
Winnipeg Jets	3
Boxscore	0 Likes