Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Cale Makar	D	27	$9,000,000	RFA	-	-	-	-	-	-	-	-
Tomas Hertl	C	32	$8,137,500	$8,137,500	UFA	-	-	-	-	-	-	-
Brock Boeser	RW	28	$6,650,000	$6,650,000	RFA	-	-	-	-	-	-	-
Colton Parayko	D	32	$6,500,000	UFA	-	-	-	-	-	-	-	-
MacKenzie Weegar	D	31	$6,250,000	$6,250,000	UFA	-	-	-	-	-	-	-
Brad Marchand	C LW RW	37	$6,250,000	UFA	-	-	-	-	-	-	-	-
Nick Schmaltz	C LW RW	29	$5,850,000	RFA	-	-	-	-	-	-	-	-
Teuvo Teravainen	C LW RW	31	$5,400,000	$5,400,000	UFA	-	-	-	-	-	-	-
Jaccob Slavin	D	31	$5,300,000	$5,300,000	UFA	-	-	-	-	-	-	-
Pavel Zacha	C	28	$4,750,000	$4,750,000	RFA	-	-	-	-	-	-	-
Ryan Hartman	C RW	31	$4,000,000	$4,000,000	UFA	-	-	-	-	-	-	-
Tyler Myers	D	35	$3,750,000	UFA	-	-	-	-	-	-	-	-
Sergei Bobrovsky	G	37	$3,400,000	UFA	-	-	-	-	-	-	-	-
Nick Foligno	C LW RW	38	$3,000,000	UFA	-	-	-	-	-	-	-	-
Alex Newhook	C LW RW	24	$2,900,000	$2,900,000	RFA	-	-	-	-	-	-	-
Marc-Andre Fleury	G	41	$2,000,000^*	UFA	-	-	-	-	-	-	-	-
Simon Edvinsson	D	22	$1,500,000	RFA	-	-	-	-	-	-	-	-
Justin Danforth	C RW	32	$850,000	$850,000	UFA	-	-	-	-	-	-	-
Jansen Harkins	C LW RW	28	$787,500	RFA	-	-	-	-	-	-	-	-
Mark Jankowski	C RW	31	$775,000	UFA	-	-	-	-	-	-	-	-
Louis Crevier	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$87,800,000	$44,237,500	$0	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Vadim Zherenko	G	24	$2,999,999	RFA	-	-	-	-	-	-	-	-
Ross Johnston	LW RW	31	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-	-
Tyler Wotherspoon	D	32	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Jeremie Poirier	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
James Malatesta	LW	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
John Farinacci	C	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Matt Stienburg	C	25	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Joshua Roy	LW RW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Blake McLaughlin	C LW RW	25	$850,000	RFA	-	-	-	-	-	-	-	-
Case McCarthy	D	24	$850,000	RFA	-	-	-	-	-	-	-	-
Josh Bloom	LW	22	$836,667	$836,667	$836,667	RFA	-	-	-	-	-	-
Walker Duehr	C RW	28	$825,000	$825,000	RFA	-	-	-	-	-	-	-
Michael Pezzetta	C LW	27	$812,500	$812,500	$812,500	RFA	-	-	-	-	-	-
Magnus Hellberg	G	34	$800,000	$800,000	UFA	-	-	-	-	-	-	-
Cal Foote	D	27	$800,000	RFA	-	-	-	-	-	-	-	-
Chad Ruhwedel	D	35	$800,000	UFA	-	-	-	-	-	-	-	-
Trey Taylor	D	23	$800,000	RFA	-	-	-	-	-	-	-	-
Xavier Bernard	D	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Samuel Fagemo	LW RW	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Ben Jones	C	26	$775,000	RFA	-	-	-	-	-	-	-	-
Cameron Crotty	D	26	$775,000	RFA	-	-	-	-	-	-	-	-
Corey Schueneman	D	30	$775,000	UFA	-	-	-	-	-	-	-	-
Scott Sabourin	RW	33	$775,000	UFA	-	-	-	-	-	-	-	-
Shane Bowers	C RW	26	$775,000	RFA	-	-	-	-	-	-	-	-
Arvid Holm	G	27	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Carl Lindbom	G	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Dylan Ferguson	G	27	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Joachim Blichfeld	LW RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Joseph LaBate	C	32	$750,000	UFA	-	-	-	-	-	-	-	-
Lucas Condotta	C LW	28	$750,000	RFA	-	-	-	-	-	-	-	-
Nick Abruzzese	C	26	$750,000	RFA	-	-	-	-	-	-	-	-
Robbie Russo	D	32	$750,000	UFA	-	-	-	-	-	-	-	-
T.J. Tynan	C	33	$750,000	UFA	-	-	-	-	-	-	-	-
Taylor Fedun	D	37	$750,000	UFA	-	-	-	-	-	-	-	-
Tyson Kozak	C	23	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$30,899,166	$12,924,167	$4,674,167	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,089,917	$1,292,417	$467,417	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Sheldon Keefe	44	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 22 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 7717	119,141	5,416	70%	$140	$16,679,740
Level 2: 5000	93,569	4,253	85%	$80	$7,485,520
Level 3: 2000	39,986	1,818	91%	$50	$1,999,300
Level 4: 4000	74,788	3,399	85%	$35	$2,617,580
Level 5: 1000	16,373	744	74%	$300	$4,911,900
Total Attendance:	343,857	15,630	79%	-	$37,063,445

Balance Sheet

Income

Home Games Left	19
Average Attendance - %	15,630 (79%)
Average Income per Game	$1,684,702
Year to Date Revenue	$ 37,063,445
Estimated Revenue	$32,009,339
End Year Estimated Revenue	$69,072,784

Expense

Days Remaining	1
Pro Expenses Per Days	$458,808
Pro Year To Date Expenses	$458,808
Farm Expenses Per Days	$17,395
Farm Year To Date Expenses	$17,395
Pro Payroll	$87,800,000
Farm Payroll	$3,089,917
Coach Payroll	$750,000
Estimated Season Expenses	$92,116,120

Bank Account

Current Funds	$196,743,619
Projected Revenue +	$69,072,784
Projected Expenses -	$92,116,120
Projected Bank Account	$173,700,283

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$87,800,000
Total Farm Team Payroll	$3,089,917
Total Coaches Payroll	$750,000
Remaining Cap Space	$3,860,083

Day 93	Game 679
Chicago Blackhawks	3
St.Louis Blues	4
Boxscore	0 Likes

Day 95	Game 694
Chicago Blackhawks	0
Washington Capitals	0
Preview	0 Likes

Day 98	Game 722
Chicago Blackhawks	0
Edmonton Oilers	0
Preview	0 Likes

Day 101	Game 745
Chicago Blackhawks
Calgary Flames
Preview	0 Likes