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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov |
LW RW |
29 | 10 | 7 | $7,062,500 | $7,062,500 | $7,062,500 | $7,062,500 | UFA | - | - |
| Erik Karlsson |
D |
36 | 19 | 3 | $6,500,000 | UFA | - | - | - | - | - |
| Martin Necas |
C LW RW |
27 | 9 | 4 | $5,950,000 | $5,950,000 | $5,950,000 | UFA | - | - | - |
| Elias Lindholm |
C LW RW |
32 | 13 | 7 | $5,650,000 | $5,650,000 | UFA | - | - | - | - |
| Logan Cooley |
C LW RW |
22 | 4 | 3 | $4,850,000 | $4,850,000 | $4,850,000 | RFA | - | - | - |
| Thomas Harley |
D |
25 | 7 | 2 | $4,750,000 | RFA | - | - | - | - | - |
| Alex Ovechkin |
LW RW |
41 | 23 | 2 | $4,410,000 | UFA | - | - | - | - | - |
| Barrett Hayton |
C LW RW |
26 | 8 | 6 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
| Martin Fehervary |
D |
27 | 8 | 7 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 |
| Sergei Bobrovsky |
G |
38 | 17 | 3 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| Vladimir Tarasenko |
LW RW |
35 | 15 | 3 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | - | - | - |
| John Peterka |
C LW RW |
24 | 6 | 3 | $3,000,000 | RFA | - | - | - | - | - |
| Jonas Siegenthaler |
D |
29 | 11 | 4 | $2,850,000 | UFA | - | - | - | - | - |
| Alexandre Carrier |
D |
30 | 11 | 4 | $2,700,000 | UFA | - | - | - | - | - |
| Dmitri Orlov |
D |
35 | 16 | 3 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - |
| Ryan Strome |
C |
33 | 15 | 3 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | - | - | - |
| Beck Malenstyn |
LW RW |
28 | 10 | 4 | $2,450,000 | $2,450,000 | UFA | - | - | - | - |
| Akira Schmid |
G |
26 | 7 | 1 | $2,400,000 | RFA | - | - | - | - | - |
| Michael Misa |
C LW RW |
19 | 1 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Oliver Moore |
C LW RW |
21 | 2 | 3 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Arvid Soderblom |
G |
27 | 7 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | - | - | - |
| Alexander Nikishin |
D |
25 | 5 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| A.J. Greer |
LW RW |
30 | 10 | 3 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $76,646,250 | $48,362,500 | $38,762,500 | $13,862,500 | $6,800,000 | $6,800,000 | $3,300,000 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 29 | 30 | 31 | 32 | 33 | 34 | 35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sacha Boisvert |
C |
20 | 1 | 3 | $1,850,000 | $1,850,000 | $1,850,000 | RFA | - | - | - |
| Gabriel Eliasson |
D |
20 | 1 | 3 | $1,550,000 | $1,550,000 | $1,550,000 | RFA | - | - | - |
| Alexander Holtz |
LW RW |
24 | 6 | 4 | $1,500,000 | $1,500,000 | RFA | - | - | - | - |
| Ivan Miroshnichenko |
LW RW |
22 | 4 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Sam Colangelo |
C LW RW |
25 | 3 | 2 | $1,312,500 | $1,312,500 | RFA | - | - | - | - |
| Mikhail Gulyayev |
D |
21 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Ivan Ryabkin |
C LW RW |
21 | 1 | 3 | $1,200,000 | $1,200,000 | $1,200,000 | RFA | - | - | - |
| Kirill Zarubin |
C |
21 | 1 | 3 | $1,200,000 | $1,200,000 | $1,200,000 | RFA | - | - | - |
| John Ludvig |
D |
26 | 7 | 2 | $1,074,938 | RFA | - | - | - | - | - |
| Cole Huckins |
C LW RW |
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Artem Grushnikov |
D |
23 | 5 | 2 | $1,023,750 | RFA | - | - | - | - | - |
| Gregor Biber |
D |
20 | 1 | 3 | $1,000,000 | $1,000,000 | $1,000,000 | RFA | - | - | - |
| Julian Lutz |
LW RW |
22 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Max Graham |
C LW RW |
22 | 1 | 2 | $900,000 | $900,000 | RFA | - | - | - | - |
| Dylan Garand |
G
|
24 | 5 | 2 | $866,250 | RFA | - | - | - | - | - |
| Alexander Rykov |
LW RW |
21 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Dmitri Buchelnikov |
LW RW |
23 | 3 | 3 | $825,000 | RFA | - | - | - | - | - |
| Connor Lockhart |
C |
23 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Maksymilian Szuber |
D |
24 | 4 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Vadim Zherenko |
G
|
25 | 6 | 2 | $800,000 | $800,000 | RFA | - | - | - | - |
| Amir Miftakhov |
G
|
26 | 6 | 1 | $800,000 | RFA | - | - | - | - | - |
| Artem Guryev |
D |
23 | 4 | 1 | $800,000 | RFA | - | - | - | - | - |
| Bogdan Trineyev |
LW RW |
24 | 5 | 2 | $787,500 | RFA | - | - | - | - | - |
| Justin Schutz |
LW RW |
26 | 7 | 2 | $771,750 | RFA | - | - | - | - | - |
| Philip Sinn |
D |
22 | 1 | 3 | $750,000 | $750,000 | $750,000 | RFA | - | - | - |
| Chaz Lucius |
C |
23 | 5 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Norwin Panocha |
D |
21 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Veit Oswald |
LW RW |
22 | 3 | 3 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $27,947,938 | $19,373,750 | $7,550,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $2,794,794 | $1,937,375 | $755,000 | $0 | $0 | $0 | $0 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 47 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - | - |
| Marco Sturm | 49 | $600,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 12,500 | 6,250 | 100% | $105 | $1,312,500 |
| Level 2: 5250 | 10,500 | 5,250 | 100% | $58 | $609,000 |
| Level 3: 2600 | 5,200 | 2,600 | 100% | $30 | $156,000 |
| Level 4: 4200 | 8,338 | 4,169 | 99% | $15 | $125,070 |
| Level 5: 1200 | 2,400 | 1,200 | 100% | $210 | $504,000 |
| Total Attendance: | 38,938 | 19,469 | 100% | - | $3,653,869 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|