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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Kucherov |
LW RW |
32 | 13 | 6 | $9,080,000 | UFA | - | - | - | - | - |
| Sidney Crosby |
C |
38 | 20 | 3 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - |
| Mika Zibanejad |
C RW |
32 | 14 | 5 | $6,900,000 | $6,900,000 | UFA | - | - | - | - |
| Pavel Buchnevich |
LW RW |
30 | 11 | 4 | $5,650,000 | UFA | - | - | - | - | - |
| Nikita Zadorov |
D |
30 | 12 | 3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | - | - | - |
| Luke Schenn |
D |
36 | 17 | 3 | $4,500,000 | UFA | - | - | - | - | - |
| Ilya Sorokin |
G |
30 | 10 | 1 | $4,450,000 | UFA | - | - | - | - | - |
| Brett Pesce |
D |
31 | 11 | 7 | $3,850,000 | $3,850,000 | $3,850,000 | UFA | - | - | - |
| Tyler Myers |
D |
35 | 16 | 3 | $3,300,000 | UFA | - | - | - | - | - |
| J.T. Compher |
C LW RW |
30 | 10 | 3 | $3,200,000 | $3,200,000 | UFA | - | - | - | - |
| Jake Walman |
D |
29 | 8 | 3 | $2,800,000 | UFA | - | - | - | - | - |
| Alex Nedeljkovic |
G |
29 | 11 | 2 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Dmitry Kulikov |
D |
35 | 17 | 2 | $2,500,000 | $2,500,000 | UFA | - | - | - | - |
| Max Pacioretty |
LW RW |
37 | 17 | 3 | $2,500,000 | UFA | - | - | - | - | - |
| Dmitri Voronkov |
LW RW |
25 | 5 | 4 | $1,900,000 | $1,900,000 | $1,900,000 | UFA | - | - | - |
| Klim Kostin |
C LW RW |
26 | 8 | 2 | $1,850,000 | $1,850,000 | UFA | - | - | - | - |
| Emil Bemstrom |
C |
26 | 6 | 3 | $1,700,000 | RFA | - | - | - | - | - |
| Jimmy Vesey |
LW RW |
32 | 10 | 3 | $1,500,000 | UFA | - | - | - | - | - |
| T.J. Oshie |
LW RW |
39 | 18 | 1 | $1,500,000 | UFA | - | - | - | - | - |
| Nikita Okhotyuk |
D |
25 | 6 | 4 | $975,000 | $975,000 | RFA | - | - | - | - |
| Mark Kastelic |
C RW |
26 | 6 | 3 | $950,000 | RFA | - | - | - | - | - |
| Lars Eller |
C |
36 | 18 | 3 | $700,000 | $700,000 | $700,000 | UFA | - | - | - |
| Patrick Maroon |
LW RW |
37 | 16 | 1 | $650,000 | UFA | - | - | - | - | - |
| PRO TOTALS | $74,455,000 | $35,875,000 | $17,950,000 | $0 | $0 | $0 | $0 | ||||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | Seasons | Contract Length | 28 | 29 | 30 | 31 | 32 | 33 | 34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Isak Rosen |
LW RW |
22 | 4 | 2 | $1,575,000 | $1,575,000 | RFA | - | - | - | - |
| Adam Werner |
G
|
28 | 7 | 1 | $1,502,456 | UFA | - | - | - | - | - |
| Aidan Hreschuk |
D |
22 | 2 | 3 | $1,250,000 | $1,250,000 | RFA | - | - | - | - |
| Nikita Alexandrov |
C |
25 | 6 | 2 | $1,155,000 | $1,155,000 | RFA | - | - | - | - |
| Marek Alscher |
D |
21 | 3 | 3 | $975,000 | RFA | - | - | - | - | - |
| Ville Heinola |
D |
24 | 6 | 2 | $950,000 | $950,000 | RFA | - | - | - | - |
| Antti Saarela |
C LW RW |
24 | 5 | 3 | $866,250 | RFA | - | - | - | - | - |
| Miska Kukkonen |
D |
25 | 5 | 3 | $866,250 | RFA | - | - | - | - | - |
| Marcel Marcel |
LW RW |
22 | 1 | 2 | $825,000 | $825,000 | RFA | - | - | - | - |
| Henrik Rybinski |
C |
24 | 5 | 3 | $787,500 | RFA | - | - | - | - | - |
| Maxim Groshev |
LW RW |
24 | 5 | 3 | $787,500 | RFA | - | - | - | - | - |
| Dawson Barteaux |
D |
25 | 6 | 2 | $752,456 | $752,456 | RFA | - | - | - | - |
| Matvey Petrov |
LW RW |
22 | 4 | 2 | $735,000 | $735,000 | RFA | - | - | - | - |
| Aku Raty |
LW RW |
24 | 5 | 3 | $735,000 | RFA | - | - | - | - | - |
| Hunter Jones |
G
|
25 | 6 | 1 | $716,625 | RFA | - | - | - | - | - |
| Kirill Maksimov |
LW RW |
26 | 8 | 2 | $716,625 | UFA | - | - | - | - | - |
| Daniil Sobolev |
D |
22 | 2 | 3 | $700,000 | $700,000 | RFA | - | - | - | - |
| Arsenii Sergeev |
G
|
23 | 2 | 1 | $700,000 | RFA | - | - | - | - | - |
| Parker Ford |
C |
25 | 6 | 2 | $682,500 | $682,500 | RFA | - | - | - | - |
| Elliot Ekmark |
C |
23 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Santeri Hatakka |
D |
24 | 5 | 3 | $682,500 | RFA | - | - | - | - | - |
| Cameron Butler |
LW RW |
23 | 3 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Kyle McDonald |
LW RW |
23 | 4 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Raivis Ansons |
LW RW |
23 | 4 | 3 | $650,000 | $650,000 | $650,000 | RFA | - | - | - |
| Andrew Perrott |
D |
24 | 4 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Matt Copponi |
C |
22 | 1 | 2 | $650,000 | $650,000 | RFA | - | - | - | - |
| Tomas Machu |
D |
22 | 2 | 3 | $650,000 | $650,000 | RFA | - | - | - | - |
| Zakhar Bardakov |
C |
24 | 2 | 2 | $650,000 | RFA | - | - | - | - | - |
| FARM TOTALS | $23,193,162 | $12,524,956 | $1,950,000 | $0 | $0 | $0 | $0 | >||||
| SALARY CAP TOTALS | $5,089,027 | $4,022,206 | $2,964,710 | $2,769,710 | $2,769,710 | $2,769,710 | $2,769,710 | ||||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lindy Ruff | 65 | $1,000,000 | - | - | - | - | - | - | - | - | - |
| Mitch Love | 41 | $600,000 | $600,000 | $600,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $1,600,000 | $600,000 | $600,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6250 | 6,139 | 6,139 | 98% | $87 | $534,093 |
| Level 2: 5250 | 5,250 | 5,250 | 100% | $49 | $257,250 |
| Level 3: 2600 | 2,460 | 2,460 | 95% | $25 | $61,500 |
| Level 4: 4200 | 4,137 | 4,137 | 99% | $12 | $49,644 |
| Level 5: 1200 | 1,200 | 1,200 | 100% | $191 | $229,200 |
| Total Attendance: | 19,186 | 19,186 | 98% | - | $1,527,777 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|