Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Kucherov |
LW RW |
33 | 14 | 3 | $8,100,000 | $8,100,000 | $8,100,000 | UFA | - | - | - |
| Aaron Ekblad |
D |
30 | 12 | 7 | $6,780,000 | $6,780,000 | $6,780,000 | UFA | - | - | - |
| David Pastrnak |
LW RW |
30 | 12 | 6 | $6,750,000 | UFA | - | - | - | - | - |
| Sam Bennett |
C LW RW |
30 | 12 | 3 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | - | - | - |
| Bryan Rust |
LW RW |
34 | 13 | 3 | $5,700,000 | $5,700,000 | $5,700,000 | UFA | - | - | - |
| Mattias Ekholm |
D |
36 | 17 | 3 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | - | - | - |
| Pavel Zacha |
C LW RW |
29 | 11 | 3 | $5,250,000 | UFA | - | - | - | - | - |
| Zach Hyman |
C LW RW |
34 | 13 | 3 | $5,150,000 | UFA | - | - | - | - | - |
| Auston Matthews |
C LW RW |
29 | 10 | 7 | $4,720,000 * | $4,720,000 * | $4,720,000 * | $4,720,000 * | UFA | - | - |
| Josh Manson |
D |
35 | 13 | 3 | $4,600,000 | $4,600,000 | $4,600,000 | UFA | - | - | - |
| Connor Hellebuyck |
G |
33 | 13 | 7 | $4,450,000 | UFA | - | - | - | - | - |
| Anthony Mantha |
LW RW |
32 | 13 | 3 | $3,800,000 | $3,800,000 | $3,800,000 | UFA | - | - | - |
| Justin Faulk |
D |
34 | 16 | 6 | $3,600,000 | $3,600,000 | UFA | - | - | - | - |
| Shane Pinto |
C |
26 | 6 | 4 | $3,600,000 | $3,600,000 | UFA | - | - | - | - |
| Phillip Danault |
C LW RW |
33 | 15 | 2 | $3,400,000 | UFA | - | - | - | - | - |
| Kiefer Sherwood |
C LW RW |
31 | 10 | 3 | $2,600,000 | UFA | - | - | - | - | - |
| Shayne Gostisbehere |
D |
33 | 13 | 5 | $2,600,000 | UFA | - | - | - | - | - |
| Martin Pospisil |
C LW RW |
27 | 7 | 4 | $2,450,000 | $2,450,000 | $2,450,000 | UFA | - | - | - |
| Daniil Tarasov |
G |
27 | 8 | 3 | $2,150,000 | $2,150,000 | UFA | - | - | - | - |
| Tomas Nosek |
C LW RW |
34 | 13 | 1 | $1,950,000 | UFA | - | - | - | - | - |
| Jamie Oleksiak |
D |
34 | 15 | 2 | $1,800,000 | UFA | - | - | - | - | - |
| Anthony DeAngelo |
D |
31 | 12 | 3 | $850,000 | $850,000 | $850,000 | UFA | - | - | - |
| PRO TOTALS | $91,700,000 | $57,750,000 | $48,400,000 | $4,720,000 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Barron |
D |
25 | 6 | 4 | $1,950,000 | $1,950,000 | RFA | - | - | - | - |
| Jonas Johansson |
G
|
31 | 10 | 3 | $1,800,000 | $1,800,000 | $1,800,000 | UFA | - | - | - |
| Conor Geekie |
C LW RW |
22 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Jonathan Lekkerimaki |
LW RW |
22 | 4 | 4 | $1,550,000 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - |
| Adam Gajan |
G
|
22 | 1 | 2 | $1,550,000 | $1,550,000 | RFA | - | - | - | - |
| Daniil But |
LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Vincent Iorio |
D |
24 | 5 | 2 | $1,312,500 | RFA | - | - | - | - | - |
| Leo Sahlin Wallenius |
D |
20 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Travis Mitchell |
D |
27 | 1 | 3 | $1,050,000 | $1,050,000 | $1,050,000 | UFA | - | - | - |
| Matt Murray |
G
|
32 | 13 | 2 | $1,050,000 | UFA | - | - | - | - | - |
| Alexander Suzdalev |
LW RW |
22 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Mason Geertsen |
D |
31 | 8 | 3 | $980,000 | $980,000 | $980,000 | UFA | - | - | - |
| Xavier Parent |
C LW RW |
25 | 1 | 3 | $980,000 | $980,000 | $980,000 | UFA | - | - | - |
| Alex Barre-Boulet |
C LW RW |
29 | 9 | 2 | $910,000 | UFA | - | - | - | - | - |
| Guillaume Brisebois |
D |
29 | 10 | 2 | $910,000 | UFA | - | - | - | - | - |
| Matt Kiersted |
D |
28 | 8 | 3 | $880,000 | $880,000 | $880,000 | UFA | - | - | - |
| Justin Dowling |
C LW RW |
36 | 5 | 2 | $850,000 | $850,000 | UFA | - | - | - | - |
| Cameron Crotty |
D |
27 | 4 | 3 | $810,000 | $810,000 | UFA | - | - | - | - |
| Nolan Foote |
LW RW |
26 | 7 | 3 | $810,000 | $810,000 | UFA | - | - | - | - |
| Joel Hanley |
D |
35 | 11 | 3 | $800,000 | $800,000 | $800,000 | UFA | - | - | - |
| Mikus Vecvanags |
G
|
20 | 2 | 3 | $750,000 | $750,000 | RFA | - | - | - | - |
| Jaroslav Chmelar |
LW RW |
23 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| T.J. Tynan |
C LW RW |
34 | 8 | 2 | $750,000 | UFA | - | - | - | - | - |
| Jared Woolley |
D |
20 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Maxim Mayorov |
G
|
22 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Kai Uchacz |
C LW RW |
23 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Rodrigo Abols |
C LW RW |
30 | 4 | 3 | $650,000 | $650,000 | UFA | - | - | - | - |
| Stepan Zvyagin |
LW RW |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Joona Koppanen |
C LW RW |
28 | 10 | 2 | $650,000 | UFA | - | - | - | - | - |
| Vinni Lettieri |
C LW RW |
31 | 9 | 3 | $650,000 | UFA | - | - | - | - | - |
| FARM TOTALS | $30,441,250 | $23,458,750 | $8,040,000 | $1,550,000 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $3,044,125 | $2,345,875 | $804,000 | $155,000 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 66 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Dave Hakstol | 59 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 8 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 48,928 | 6,116 | 98% | $105 | $5,137,440 |
| Level 2: 5250 | 40,930 | 5,116 | 97% | $58 | $2,373,940 |
| Level 3: 2600 | 20,556 | 2,570 | 99% | $30 | $616,680 |
| Level 4: 4200 | 33,439 | 4,180 | 100% | $15 | $501,585 |
| Level 5: 1200 | 9,240 | 1,155 | 96% | $210 | $1,940,400 |
| Total Attendance: | 153,093 | 19,137 | 98% | - | $14,269,559 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|