Finances

Pro Team Payroll

Finances - Pro Team Payroll

Players	Position(s)	Age 1 Jul	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Jonathan Toews	C	30	$10,500,000	UFA	-	-	-	-
Andrei Vasilevskiy	G	24	$9,500,000	$9,500,000	$9,500,000	$9,500,000	$9,500,000	UFA
Nikita Kucherov	RW	25	$9,500,000	$9,500,000	$9,500,000	$9,500,000	UFA	-
Mikko Rantanen	C   RW	22	$9,250,000	$9,250,000	$9,250,000	RFA	-	-
Steven Stamkos	C   RW	28	$8,500,000	UFA	-	-	-	-
Kristopher Letang	D	31	$7,250,000	$7,250,000	UFA	-	-	-
Gabriel Landeskog	LW	26	$5,571,429	RFA	-	-	-	-
Noah Hanifin	D	21	$4,950,000	$4,950,000	$4,950,000	RFA	-	-
Danton Heinen	LW RW	24	$2,800,000	RFA	-	-	-	-
Anders Bjork	LW RW	23	$1,600,000	$1,600,000	$1,600,000	RFA	-	-
Laurent Brossoit	G	25	$1,500,000	RFA	-	-	-	-
Slater Koekkoek	D	24	$1,444,000	RFA	-	-	-	-
Tyler Motte	LW RW	23	$1,225,000	RFA	-	-	-	-
Evan Bouchard	D	19	$925,000	$925,000	$925,000	RFA	-	-
Erik Brannstrom	D	20	$925,000	$925,000	RFA	-	-	-
Ryan Lindgren	D	20	$925,000	RFA	-	-	-	-
Tyson Jost	C LW	20	$925,000	RFA	-	-	-	-
Alex Formenton	LW	19	$850,000	$850,000	RFA	-	-	-
Cody McLeod	LW	34	$700,000	UFA	-	-	-	-
Curtis McKenzie	LW	27	$700,000	UFA	-	-	-	-
Ross Johnston	LW RW	24	$700,000	RFA	-	-	-	-
Bonus			-	-	-	-	-	-
PRO TOTALS			$80,240,429	$44,750,000	$35,725,000	$19,000,000	$9,500,000	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age 1 Jul	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Sonny Milano	LW	24	$1,700,000	$1,700,000	RFA	-	-	-
Tyler Wotherspoon	D	27	$942,018	RFA	-	-	-	-
Kieffer Bellows	LW	23	$925,000	RFA	-	-	-	-
Marcus Davidsson	C LW RW	22	$875,000	$875,000	RFA	-	-	-
Sam Steel	C LW	23	$850,000	RFA	-	-	-	-
Ruslan Iskhakov	RW	20	$775,000	$775,000	$775,000	RFA	-	-
Alexei Lipanov	C	21	$775,000	$775,000	RFA	-	-	-
Ivan Lodnia	RW	21	$775,000	$775,000	RFA	-	-	-
Antoine Bibeau	G	27	$735,000	RFA	-	-	-	-
Emil Bemstrom	LW RW	22	$725,000	$725,000	RFA	-	-	-
Dalton Thrower	D	27	$715,000	RFA	-	-	-	-
Erik Burgdoerfer	D	32	$715,000	UFA	-	-	-	-
Blake Siebenaler	D	24	$700,000	RFA	-	-	-	-
Blake Thompson	D	30	$700,000	UFA	-	-	-	-
Garrett Klotz	LW	32	$700,000	UFA	-	-	-	-
Jacob Pritchard	LW	26	$700,000	RFA	-	-	-	-
James Greenway	D	22	$700,000	RFA	-	-	-	-
Jamie Devane	LW	29	$700,000	RFA	-	-	-	-
Justin Dowling	C LW	31	$700,000	UFA	-	-	-	-
Max McCormick	LW	29	$700,000	RFA	-	-	-	-
Merrick Madsen	G	25	$700,000	RFA	-	-	-	-
Stefan Noesen	RW	27	$700,000	RFA	-	-	-	-
Terry Broadhurst	LW	32	$700,000	UFA	-	-	-	-
Zach Whitecloud	D	24	$700,000	RFA	-	-	-	-
FARM TOTALS			$18,907,018	$5,625,000	$775,000	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2021-22	2022-23	2023-24	2024-25	2025-26	2026-26
Barry Trotz	59	$5,100,000	-	-	-	-
COACHING TOTALS		$5,100,000	$0	$0	$0	$0

Attendance

PRO Attendance - 2 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	9,991	4,996	83%	$150	$1,498,650
Level 2: 5000	6,987	3,494	70%	$110	$768,570
Level 3: 2700	4,030	2,015	75%	$90	$362,700
Level 4: 3300	5,321	2,661	81%	$60	$319,260
Level 5: 1000	2,000	1,000	100%	$500	$1,000,000
Total Attendance:	28,329	14,165	79%	-	$5,884,279

Balance Sheet

Income Home Games Left 39 Average Attendance - % 14,165 (79%) Average Income per Game $2,942,140 Year to Date Revenue $ 5,884,279 Estimated Revenue $114,743,441 End Year Estimated Revenue $120,627,720		Expense Days Remaining 6 Pro Expenses Per Days $401,202 Pro Year To Date Expenses $2,407,212 Farm Expenses Per Days $95,010 Farm Year To Date Expenses $570,060 Pro Payroll $80,240,429 Estimated Season Expenses $83,217,701
Bank Account Current Funds $9,047,575 Projected Revenue + $120,627,720 Projected Expenses - $83,217,701 Projected Bank Account $46,457,594		Salary Cap Salary Cap $71,400,000 Total Payroll $80,240,429 Remaining Cap Space $-8,840,429