Finances
Pro Team Payroll
Finances - Pro Team Payroll
* = No Trade Clause
| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov |
LW RW |
29 | 9 | 7 | $7,062,500 | $7,062,500 | $7,062,500 | $7,062,500 | $7,062,500 | UFA | - |
| Erik Karlsson |
D |
36 | 18 | 3 | $6,500,000 | $6,500,000 | UFA | - | - | - | - |
| Martin Necas |
C LW RW |
27 | 8 | 4 | $5,950,000 | $5,950,000 | $5,950,000 | $5,950,000 | UFA | - | - |
| Elias Lindholm |
C LW RW |
32 | 12 | 7 | $5,650,000 | $5,650,000 | $5,650,000 | UFA | - | - | - |
| Thomas Harley |
D |
25 | 6 | 2 | $4,750,000 | $4,750,000 | RFA | - | - | - | - |
| Tom Wilson |
LW RW |
32 | 13 | 7 | $4,750,000 | UFA | - | - | - | - | - |
| Alex Ovechkin |
LW RW |
41 | 22 | 2 | $4,410,000 | $4,410,000 | UFA | - | - | - | - |
| Dmitri Orlov |
D |
35 | 15 | 3 | $4,300,000 | UFA | - | - | - | - | - |
| John Peterka |
C LW RW |
24 | 5 | 3 | $3,000,000 | $3,000,000 | RFA | - | - | - | - |
| Jonas Siegenthaler |
D |
29 | 10 | 4 | $2,850,000 | $2,850,000 | UFA | - | - | - | - |
| Barrett Hayton |
C LW RW |
26 | 7 | 1 | $2,750,000 | RFA | - | - | - | - | - |
| Alexandre Carrier |
D |
30 | 10 | 4 | $2,700,000 | $2,700,000 | UFA | - | - | - | - |
| Beck Malenstyn |
LW RW |
28 | 9 | 4 | $2,450,000 | $2,450,000 | $2,450,000 | UFA | - | - | - |
| Martin Fehervary |
D |
27 | 7 | 1 | $2,100,000 | RFA | - | - | - | - | - |
| Nate Schmidt |
D |
35 | 15 | 3 | $2,000,000 | UFA | - | - | - | - | - |
| Tyson Jost |
C |
28 | 9 | 4 | $1,750,000 | UFA | - | - | - | - | - |
| Alexander Holtz |
LW RW |
24 | 5 | 4 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Casey DeSmith |
G |
35 | 10 | 1 | $1,500,000 | UFA | - | - | - | - | - |
| Logan Cooley |
C |
22 | 3 | 3 | $1,500,000 | RFA | - | - | - | - | - |
| Nico Daws |
G |
26 | 5 | 1 | $1,500,000 | RFA | - | - | - | - | - |
| Akira Schmid |
G |
26 | 6 | 1 | $1,400,000 | RFA | - | - | - | - | - |
| Ivan Miroshnichenko |
LW RW |
22 | 3 | 3 | $1,250,000 | RFA | - | - | - | - | - |
| Taylor Raddysh |
LW RW |
28 | 9 | 2 | $750,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $72,372,500 | $46,822,500 | $22,612,500 | $13,012,500 | $7,062,500 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Johansen |
C |
34 | 15 | 7 | $5,500,000 | UFA | - | - | - | - | - |
| Ty Smith |
D |
26 | 7 | 4 | $1,750,000 | RFA | - | - | - | - | - |
| Oliver Moore |
C |
21 | 1 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Adam Ruzicka |
C |
27 | 7 | 1 | $1,312,500 | RFA | - | - | - | - | - |
| Patrik Puistola |
LW RW |
25 | 5 | 3 | $1,312,500 | RFA | - | - | - | - | - |
| Mikhail Gulyayev |
D |
21 | 1 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Sam Colangelo |
C LW RW |
25 | 2 | 2 | $1,250,000 | RFA | - | - | - | - | - |
| Michael DiPietro |
G
|
27 | 8 | 1 | $1,157,625 | UFA | - | - | - | - | - |
| John Ludvig |
D |
26 | 6 | 2 | $1,074,938 | $1,074,938 | RFA | - | - | - | - |
| Alexander Nikishin |
D |
25 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Artem Grushnikov |
D |
23 | 4 | 2 | $1,023,750 | $1,023,750 | RFA | - | - | - | - |
| Julian Lutz |
LW RW |
22 | 2 | 3 | $975,000 | $975,000 | RFA | - | - | - | - |
| Cole Huckins |
C LW RW |
23 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Dylan Garand |
G
|
24 | 4 | 2 | $866,250 | $866,250 | RFA | - | - | - | - |
| Alexander Rykov |
LW RW |
21 | 1 | 3 | $825,000 | $825,000 | $825,000 | RFA | - | - | - |
| Dmitri Buchelnikov |
LW RW |
23 | 2 | 3 | $825,000 | $825,000 | RFA | - | - | - | - |
| Bogdan Trineyev |
LW RW |
24 | 4 | 2 | $787,500 | $787,500 | RFA | - | - | - | - |
| Justin Schutz |
LW RW |
26 | 6 | 2 | $771,750 | $771,750 | RFA | - | - | - | - |
| Connor Lockhart |
C |
23 | 3 | 3 | $750,000 | RFA | - | - | - | - | - |
| Artem Guryev |
D |
23 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Maksymilian Szuber |
D |
24 | 3 | 3 | $700,000 | RFA | - | - | - | - | - |
| Amir Miftakhov |
G
|
26 | 5 | 1 | $682,500 | RFA | - | - | - | - | - |
| Maxim Sorkin |
LW RW |
26 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Vadim Zherenko |
G
|
25 | 5 | 1 | $682,500 | RFA | - | - | - | - | - |
| Chaz Lucius |
C |
23 | 4 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Norwin Panocha |
D |
21 | 1 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Veit Oswald |
LW RW |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $30,328,063 | $12,872,938 | $4,875,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $9,557,806 | $7,812,294 | $7,012,500 | $6,525,000 | $6,525,000 | $6,525,000 | $6,525,000 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 46 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | - | - | - | - | - | - |
| Marco Sturm | 48 | $600,000 | $600,000 | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $1,600,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 14 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 86,222 | 6,159 | 99% | $87 | $7,501,314 |
| Level 2: 5250 | 62,194 | 4,442 | 85% | $50 | $3,109,700 |
| Level 3: 2600 | 36,255 | 2,590 | 100% | $25 | $906,375 |
| Level 4: 4200 | 58,383 | 4,170 | 99% | $14 | $817,362 |
| Level 5: 1200 | 16,750 | 1,196 | 100% | $190 | $3,182,500 |
| Total Attendance: | 259,804 | 18,557 | 95% | - | $20,948,288 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|