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
Mikko Rantanen	RW	29	$12,000,000	$12,000,000	$12,000,000	$12,000,000	UFA	-	-	-	-	-
Cale Makar	D	27	$11,750,000	$11,750,000	$11,750,000	$11,750,000	UFA	-	-	-	-	-
Sidney Crosby	C	38	$9,000,000	$9,000,000	UFA	-	-	-	-	-	-	-
Mika Zibanejad	C	32	$8,000,000	UFA	-	-	-	-	-	-	-	-
Vince Dunn	D	29	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA	-	-	-	-	-
Troy Terry	C RW	28	$7,000,000	$7,000,000	$7,000,000	UFA	-	-	-	-	-	-
Valeri Nichushkin	LW RW	31	$5,800,000	$5,800,000	$5,800,000	$5,800,000	UFA	-	-	-	-	-
Jacob Markstrom	G	36	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-	-
Kevin Hayes	C LW RW	33	$4,550,000	UFA	-	-	-	-	-	-	-	-
Mason McTavish	C	23	$4,500,000	$4,500,000	$4,500,000	$4,500,000	RFA	-	-	-	-	-
Mattias Samuelsson	D	25	$3,500,000	$3,500,000	RFA	-	-	-	-	-	-	-
Barrett Hayton	C LW	25	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-	-
Alexandre Texier	C	26	$1,500,000	RFA	-	-	-	-	-	-	-	-
Simon Benoit	D	27	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-	-	-	-
Ty Emberson	D	25	$1,250,000	RFA	-	-	-	-	-	-	-	-
Erik Gudbranson	D	34	$1,200,000	$1,200,000	$1,200,000	$1,200,000	UFA	-	-	-	-	-
Daniil Tarasov	G	26	$1,010,000	RFA	-	-	-	-	-	-	-	-
Leo Carlsson	C	21	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Sam Malinski	D	27	$950,000	$950,000	UFA	-	-	-	-	-	-	-
Michael Pezzetta	C LW	27	$815,000	$815,000	$815,000	UFA	-	-	-	-	-	-
Bonus			$4,800,000	-	-	-	-	-	-	-	-	-
PRO TOTALS			$94,325,000	$73,215,000	$51,315,000	$42,250,000	$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
Patrik Laine	LW RW	27	$6,000,000	$6,000,000	UFA	-	-	-	-	-	-	-
Carl Grundstrom	LW RW	28	$1,500,000	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-
Cody Glass	C RW	26	$1,250,000	RFA	-	-	-	-	-	-	-	-
Alex Steeves	C	26	$1,000,000	$1,000,000	$1,000,000	$1,000,000	UFA	-	-	-	-	-
Colin White	C RW	29	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Dalibor Dvorsky	C	20	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Filip Bystedt	C	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Filip Mesar	C	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Fedor Svechkov	C LW	22	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Shakir Mukhamadullin	D	24	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Pontus Holmberg	C	26	$900,000	$900,000	$900,000	UFA	-	-	-	-	-	-
Philippe Myers	D	29	$900,000	$900,000	UFA	-	-	-	-	-	-	-
Ondrej Becher	C	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
John Farinacci	C	25	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Lucas Carlsson	D	28	$835,000	$835,000	$835,000	UFA	-	-	-	-	-	-
Ethan Bear	D	28	$825,000	$825,000	UFA	-	-	-	-	-	-	-
Ryan Murray	D	32	$825,000	UFA	-	-	-	-	-	-	-	-
Dennis Hildeby	G	24	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Michael Callahan	D	26	$800,000	RFA	-	-	-	-	-	-	-	-
Mitchell Stephens	C	29	$800,000	UFA	-	-	-	-	-	-	-	-
Alexander Nylander	LW RW	28	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Chas Sharpe	D	22	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Ryan Tverberg	C RW	24	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Anthony Romano	C	25	$750,000	$750,000	$750,000	UFA	-	-	-	-	-	-
Aku Raty	RW	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Brendan Perlini	LW RW	29	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Eric Hjorth	D	25	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Maksymilian Szuber	D	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Tyler Weiss	C LW	26	$750,000	$750,000	UFA	-	-	-	-	-	-	-
Vyacheslav Peksa	G	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Hudson Fasching	RW	30	$750,000	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$32,210,000	$27,785,000	$11,010,000	$1,000,000	$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
Rick Tocchet	58	$4,000,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$4,000,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 30 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 6000	170,066	5,669	94%	$100	$17,006,600
Level 2: 5000	142,252	4,742	95%	$60	$8,535,120
Level 3: 2000	58,491	1,950	97%	$35	$2,047,185
Level 4: 4000	115,350	3,845	96%	$25	$2,883,750
Level 5: 1000	28,324	944	94%	$200	$5,664,800
Total Attendance:	514,483	17,149	95%	-	$37,930,649

Balance Sheet

Income

Home Games Left	11
Average Attendance - %	17,149 (95%)
Average Income per Game	$1,264,355
Year to Date Revenue	$ 37,930,649
Estimated Revenue	$13,907,905
End Year Estimated Revenue	$51,838,554

Expense

Days Remaining	1
Pro Expenses Per Days	$466,276
Pro Year To Date Expenses	$466,276
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$94,325,000
Estimated Season Expenses	$94,791,276

Bank Account

Current Funds	$63,452,645
Projected Revenue +	$51,838,554
Projected Expenses -	$94,791,276
Projected Bank Account	$20,499,923

Salary Cap

Salary Cap	$95,500,000
Total Payroll	$94,325,000
Remaining Cap Space	$1,175,000

Mammoth	3
Blackhawks	2