Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Claude Giroux |
C LW RW |
34 | $8,000,000 * | $8,000,000 * | $8,000,000 * | $8,000,000 * | $8,000,000 * | UFA | - | - | - | - |
| Victor Hedman |
D |
32 | $7,150,000 | $7,150,000 | $7,150,000 | UFA | - | - | - | - | - | - |
| Drew Doughty |
D |
33 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - |
| Patrice Bergeron |
C |
37 | $6,500,000 * | $6,500,000 * | $6,500,000 * | UFA | - | - | - | - | - | - |
| Sergei Bobrovsky |
G |
34 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Pavel Buchnevich |
LW RW |
27 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - |
| Andrew Cogliano |
LW RW |
35 | $4,500,000 | $4,500,000 | UFA | - | - | - | - | - | - | - |
| Charlie McAvoy |
D |
25 | $4,000,000 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - |
| Bryan Little |
C |
35 | $4,000,000 | $4,000,000 | UFA | - | - | - | - | - | - | - |
| Kyle Connor |
LW |
26 | $4,000,000 | $4,000,000 | RFA | - | - | - | - | - | - | - |
| Filip Hronek |
D |
25 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
| Nino Niederreiter |
LW RW |
30 | $3,000,000 | $3,000,000 | UFA | - | - | - | - | - | - | - |
| Kyle Palmieri |
LW RW |
31 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Henri Jokiharju |
D |
23 | $1,100,000 | $1,100,000 | RFA | - | - | - | - | - | - | - |
| Paul Byron |
C LW |
33 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Ilya Samsonov |
G |
25 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Chiasson |
LW RW |
32 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Colton Sissons |
C LW RW |
29 | $900,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Boqvist |
D |
22 | $894,167 | RFA | - | - | - | - | - | - | - | - |
| Cole Caufield |
LW RW |
21 | $880,833 | $880,833 | RFA | - | - | - | - | - | - | - |
| Jon Merrill |
D |
30 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Ryan Donato |
C LW |
26 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $66,865,000 | $58,880,833 | $40,400,000 | $19,750,000 | $12,750,000 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tyler Benson |
LW |
24 | $874,125 | RFA | - | - | - | - | - | - | - | - |
| Isaak Phillips |
D |
21 | $859,167 | $859,167 | $859,167 | RFA | - | - | - | - | - | - |
| Chad Krys |
D |
24 | $853,333 | RFA | - | - | - | - | - | - | - | - |
| Andrei Altybarmakyan |
RW |
24 | $817,500 | RFA | - | - | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
23 | $809,166 | RFA | - | - | - | - | - | - | - | - |
| Nicholas Caamano |
LW RW |
24 | $761,250 | RFA | - | - | - | - | - | - | - | - |
| Alex Barre-Boulet |
C RW |
25 | $750,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Byron Froese |
C RW |
31 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Danick Martel |
C LW |
28 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Kyle Rau |
C LW |
30 | $750,000 | $750,000 | UFA | - | - | - | - | - | - | - |
| Aaron Ness |
D |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Cal O'Reilly |
C |
36 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Dennis Yan |
LW |
25 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Joel Hanley |
D |
31 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Kevin Lankinen |
G |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Burroughs |
D |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Liam O'Brien |
C LW |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Johnson |
C |
28 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Witkowski |
RW D |
32 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Paul LaDue |
D |
30 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Rhett Gardner |
C LW |
26 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Scott Harrington |
D |
29 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Sean Malone |
C |
27 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| Troy Grosenick |
G |
33 | $750,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $18,474,541 | $3,884,167 | $859,167 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2032/32 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerard Gallant | 59 | $3,500,000 | $3,500,000 | $3,500,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,500,000 | $3,500,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 19 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7202 | 84,996 | 4,473 | 62% | $90 | $7,649,640 |
| Level 2: 3601 | 39,558 | 2,082 | 58% | $65 | $2,571,270 |
| Level 3: 4502 | 52,260 | 2,751 | 61% | $35 | $1,829,100 |
| Level 4: 1801 | 19,930 | 1,049 | 58% | $25 | $498,250 |
| Level 5: 900 | 10,493 | 552 | 61% | $160 | $1,678,880 |
| Total Attendance: | 207,237 | 10,907 | 61% | - | $21,198,438 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|