Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Connor McDavid	C LW RW	29	$14,000,000	$14,000,000	$14,000,000	UFA	-	-	-	-	-	-
Mikko Rantanen	LW RW	29	$11,250,000	$11,250,000	$11,250,000	UFA	-	-	-	-	-	-
Wyatt Johnston	C LW RW	23	$10,000,000	$10,000,000	$10,000,000	$10,000,000	RFA	-	-	-	-	-
Travis Sanheim	D	30	$10,000,000	$10,000,000	$10,000,000	UFA	-	-	-	-	-	-
Jake Sanderson	D	24	$9,690,000	$9,690,000	$9,690,000	$9,690,000	RFA	-	-	-	-	-
Brandon Hagel	LW RW	28	$9,125,000	$9,125,000	$9,125,000	$9,125,000	UFA	-	-	-	-	-
Robert Thomas	C LW RW	27	$8,250,000	RFA	-	-	-	-	-	-	-	-
Seth Jarvis	C LW RW	24	$6,600,000	$6,600,000	RFA	-	-	-	-	-	-	-
Dustin Wolf	G	25	$5,850,000	$5,850,000	RFA	-	-	-	-	-	-	-
Ryan Poehling	C LW RW	27	$3,000,000	$3,000,000	$3,000,000	$3,000,000	UFA	-	-	-	-	-
Ryan McLeod	C LW RW	27	$3,000,000	RFA	-	-	-	-	-	-	-	-
Tyler Kleven	D	24	$2,000,000	RFA	-	-	-	-	-	-	-	-
Alex Vlasic	D	25	$1,250,000	RFA	-	-	-	-	-	-	-	-
Devin Cooley	G	29	$1,250,000	UFA	-	-	-	-	-	-	-	-
Tim Washe	C LW RW	25	$1,150,000	$1,150,000	RFA	-	-	-	-	-	-	-
Bobby McMann	C LW RW	30	$1,000,000	UFA	-	-	-	-	-	-	-	-
Ryan Leonard	LW RW	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Simon Edvinsson	D	23	$950,000	RFA	-	-	-	-	-	-	-	-
Jeffrey Viel	LW RW	29	$925,000	$925,000	$925,000	UFA	-	-	-	-	-	-
Ben Kindel	C LW RW	19	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Lian Bichsel	D	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Jack St. Ivany	D	27	$825,000	RFA	-	-	-	-	-	-	-	-
Collin Graf	LW RW	24	$700,000	RFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$103,565,000	$84,340,000	$69,840,000	$31,815,000	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Jacob Bryson	D	28	$1,800,000	$1,800,000	UFA	-	-	-	-	-	-	-
John Leonard	LW RW	28	$1,450,000	$1,450,000	$1,450,000	$1,450,000	UFA	-	-	-	-	-
Noah Philp	C LW RW	28	$1,450,000	$1,450,000	$1,450,000	$1,450,000	UFA	-	-	-	-	-
Jack Thompson	D	24	$1,350,000	$1,350,000	RFA	-	-	-	-	-	-	-
Brian Halonen	LW RW	27	$1,250,000	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-	-	-
Trey Fix-Wolansky	LW RW	27	$1,250,000	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-	-	-
Eric Robinson	LW RW	31	$1,100,000	UFA	-	-	-	-	-	-	-	-
Maxence Guenette	D	25	$1,045,000	RFA	-	-	-	-	-	-	-	-
Mikulas Hovorka	D	25	$975,000	$975,000	RFA	-	-	-	-	-	-	-
Ty Murchison	D	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Damien Carfagna	D	23	$950,000	RFA	-	-	-	-	-	-	-	-
Filip Hallander	C LW RW	26	$950,000	RFA	-	-	-	-	-	-	-	-
Simon Zajicek	G	25	$950,000	RFA	-	-	-	-	-	-	-	-
Jake Lucchini	C LW RW	31	$925,000	$925,000	UFA	-	-	-	-	-	-	-
Jonathan Lekkerimaki	LW RW	22	$900,000	$900,000	RFA	-	-	-	-	-	-	-
Stefan Noesen	LW RW	33	$900,000	UFA	-	-	-	-	-	-	-	-
Boris Katchouk	LW RW	28	$875,000	$875,000	UFA	-	-	-	-	-	-	-
David Gucciardi	D	24	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Atro Leppanen	D	27	$800,000	UFA	-	-	-	-	-	-	-	-
Dennis Cholowski	D	28	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Aiden Fink	LW RW	21	$700,000	$700,000	$700,000	RFA	-	-	-	-	-	-
Dylan Roobroeck	LW RW	22	$700,000	$700,000	$700,000	RFA	-	-	-	-	-	-
Caleb MacDonald	D	23	$700,000	$700,000	RFA	-	-	-	-	-	-	-
Jack Devine	LW RW	23	$700,000	$700,000	RFA	-	-	-	-	-	-	-
Sergei Murashov	G	22	$700,000	$700,000	RFA	-	-	-	-	-	-	-
Calle Rosen	D	32	$700,000	UFA	-	-	-	-	-	-	-	-
Jimmy Schuldt	D	31	$700,000	UFA	-	-	-	-	-	-	-	-
Ken Appleby	G	31	$700,000	UFA	-	-	-	-	-	-	-	-
Lucas Wahlin	LW RW	25	$700,000	RFA	-	-	-	-	-	-	-	-
Spencer Smallman	C LW RW	30	$700,000	UFA	-	-	-	-	-	-	-	-
Tye Felhaber	LW RW	28	$700,000	UFA	-	-	-	-	-	-	-	-
Tyson Hinds	D	23	$700,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$29,870,000	$18,275,000	$6,800,000	$5,400,000	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2034-35	2036/36
Jared Bednar	54	$4,750,000	$4,750,000	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,750,000	$4,750,000	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 7 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	31,144	4,449	74%	$100	$3,114,400
Level 2: 5000	27,652	3,950	79%	$75	$2,073,900
Level 3: 2000	10,759	1,537	77%	$50	$537,950
Level 4: 4000	26,868	3,838	96%	$25	$671,700
Level 5: 1000	6,961	994	99%	$150	$1,044,150
Total Attendance:	103,384	14,769	82%	-	$11,088,728

Balance Sheet

Income

Home Games Left	35
Average Attendance - %	14,769 (82%)
Average Income per Game	$1,584,104
Year to Date Revenue	$ 11,088,728
Estimated Revenue	$55,443,640
End Year Estimated Revenue	$66,532,368

Expense

Days Remaining	1
Pro Expenses Per Days	$559,811
Pro Year To Date Expenses	$559,811
Farm Expenses Per Days	$15,318
Farm Year To Date Expenses	$15,318
Pro Payroll	$103,565,000
Estimated Season Expenses	$104,140,129

Bank Account

Current Funds	$10,476,151
Projected Revenue +	$66,532,368
Projected Expenses -	$104,140,129
Projected Bank Account	$-27,131,610

Salary Cap

Salary Cap	$104,000,000
Total Payroll	$103,565,000
Remaining Cap Space	$435,000

Day 19	Game 130
Red Wings	5
Sharks	2
Boxscore	0 Likes

IceHogs	6
Griffins	1
Boxscore	0 Likes

Griffins	6
IceHogs	1
Boxscore	0 Likes

Griffins	3
Moose	6
Boxscore	0 Likes