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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Frederik Andersen |
G |
38 | $8,183,000 | UFA | - | - | - | - | - | - | - | - |
| Vladislav Gavrikov |
D |
30 | $8,152,000 * | $7,410,000 * | $6,670,000 * | UFA | - | - | - | - | - | - |
| Alexander Romanov |
D |
27 | $7,418,000 | $7,418,000 | $7,418,000 | UFA | - | - | - | - | - | - |
| Boone Jenner |
C LW |
33 | $6,233,000 * | $5,665,000 * | $5,098,000 * | UFA | - | - | - | - | - | - |
| Braden Schneider |
D |
25 | $4,590,000 * | $4,590,000 * | RFA | - | - | - | - | - | - | - |
| Andrei Svechnikov |
LW RW |
26 | $3,685,000 | $3,685,000 | UFA | - | - | - | - | - | - | - |
| Kirill Kudryavtsev |
D |
23 | $2,021,000 * | $1,818,000 * | RFA | - | - | - | - | - | - | - |
| Matyas Melovsky |
C LW RW |
22 | $1,963,000 * | $1,963,000 * | $1,963,000 * | RFA | - | - | - | - | - | - |
| Ty Murchison |
D |
24 | $1,963,000 * | $1,963,000 * | $1,963,000 * | RFA | - | - | - | - | - | - |
| Nico Daws |
G |
25 | $1,773,000 * | $1,773,000 * | $1,773,000 * | RFA | - | - | - | - | - | - |
| Jacob Quillan |
C LW |
25 | $1,727,000 * | $1,554,000 * | RFA | - | - | - | - | - | - | - |
| Dans Locmelis |
C LW RW |
22 | $1,700,000 * | $1,700,000 * | RFA | - | - | - | - | - | - | - |
| Alex Gagne |
D |
24 | $1,543,000 * | RFA | - | - | - | - | - | - | - | - |
| Sandis Vilmanis |
LW RW |
22 | $1,080,000 * | $1,080,000 * | $1,080,000 * | RFA | - | - | - | - | - | - |
| Frank Nazar |
C RW |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Matvei Michkov |
LW RW |
21 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ivan Miroshnichenko |
LW RW |
23 | $950,000 | $1,003,000 B | $1,003,000 | $1,003,000 | RFA | - | - | - | - | - |
| Sam Rinzel |
D |
22 | $941,667 | $941,667 | $941,667 | RFA | - | - | - | - | - | - |
| Ivan Demidov |
LW RW |
20 | $940,833 | $940,833 | $940,833 | RFA | - | - | - | - | - | - |
| Ryan Leonard |
LW RW |
21 | $927,000 | $927,000 | RFA | - | - | - | - | - | - | - |
| Fedor Svechkov |
C LW |
24 | $925,000 | $925,000 | RFA | - | - | - | - | - | - | - |
| Matt Savoie |
C LW RW |
23 | $886,667 | $886,667 | $886,667 | RFA | - | - | - | - | - | - |
| Tyson Foerster |
LW RW |
24 | $863,333 | RFA | - | - | - | - | - | - | - | - |
| Alexander Nikishin |
D |
26 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Yaroslav Askarov |
G |
24 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Bonus | $22,496,120 | $300,900 | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $84,411,620 | $49,994,067 | $30,512,167 | $1,003,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Atro Leppanen |
D |
27 | $1,984,000 * | $1,984,000 * | $1,984,000 * | UFA | - | - | - | - | - | - |
| Domenic DiVincentiis |
G |
23 | $1,727,000 * | $1,554,000 * | RFA | - | - | - | - | - | - | - |
| Kaden Hammell |
D |
21 | $1,114,000 * | RFA | - | - | - | - | - | - | - | - |
| Tyson Gross |
C |
24 | $1,108,000 * | RFA | - | - | - | - | - | - | - | - |
| Ben Steeves |
LW |
25 | $1,102,000 * | RFA | - | - | - | - | - | - | - | - |
| David Gucciardi |
D |
25 | $1,097,000 | RFA | - | - | - | - | - | - | - | - |
| Simon Zajicek |
G |
25 | $1,097,000 * | RFA | - | - | - | - | - | - | - | - |
| Connor Ungar |
G |
24 | $1,091,000 | RFA | - | - | - | - | - | - | - | - |
| Shane Lachance |
LW |
23 | $1,079,000 * | RFA | - | - | - | - | - | - | - | - |
| Stanislav Berezhnoy |
G |
24 | $1,073,000 | RFA | - | - | - | - | - | - | - | - |
| Hunter McDonald |
D |
24 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Joshua Roy |
LW RW |
24 | $835,000 | RFA | - | - | - | - | - | - | - | - |
| Dmitri Simashev |
D |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Mike Benning |
D |
25 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $15,807,000 | $5,088,000 | $3,534,000 | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 34,709 | 5,785 | 96% | $95 | $3,297,355 |
| Level 2: 5000 | 19,933 | 3,322 | 66% | $75 | $1,494,975 |
| Level 3: 2000 | 8,248 | 1,375 | 69% | $50 | $412,400 |
| Level 4: 4000 | 14,440 | 2,407 | 60% | $38 | $548,720 |
| Level 5: 1000 | 5,946 | 991 | 99% | $165 | $981,090 |
| Total Attendance: | 83,276 | 13,879 | 77% | - | $10,034,464 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|