Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kyle Connor |
LW |
28 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - |
| Adam Fox |
D |
27 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | - | - | - |
| Claude Giroux |
C RW |
37 | $8,000,000 * | $8,000,000 * | $8,000,000 * | UFA | - | - | - | - | - | - |
| Victor Hedman |
D |
34 | $7,150,000 | UFA | - | - | - | - | - | - | - | - |
| Drew Doughty |
D |
35 | $7,000,000 | $7,000,000 | UFA | - | - | - | - | - | - | - |
| Patrice Bergeron |
C |
39 | $6,500,000 * | UFA | - | - | - | - | - | - | - | - |
| Joe Pavelski |
C RW |
40 | $6,000,000 * | UFA | - | - | - | - | - | - | - | - |
| Pavel Buchnevich |
LW RW |
30 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | - | - | - | - | - | - |
| Evander Kane |
LW |
33 | $4,000,000 * | $4,000,000 * | $4,000,000 * | UFA | - | - | - | - | - | - |
| Charlie McAvoy |
D |
27 | $4,000,000 | RFA | - | - | - | - | - | - | - | - |
| Frederik Andersen |
G |
35 | $3,500,000 * | $3,500,000 * | UFA | - | - | - | - | - | - | - |
| Colton Sissons |
C LW RW |
31 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | $2,250,000 | UFA | - | - | - |
| Adam Boqvist |
D |
24 | $2,000,000 | RFA | - | - | - | - | - | - | - | - |
| Ilya Samsonov |
G |
28 | $1,500,000 | UFA | - | - | - | - | - | - | - | - |
| Marcus Foligno |
LW RW |
33 | $1,250,000 * | UFA | - | - | - | - | - | - | - | - |
| Conor Sheary |
LW RW |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Luke Hughes |
D |
21 | $925,000 | $925,000 | $925,000 | RFA | - | - | - | - | - | - |
| Logan O'Connor |
RW |
28 | $900,000 | $900,000 | $900,000 | UFA | - | - | - | - | - | - |
| Matty Beniers |
C |
22 | $897,500 | $897,500 | RFA | - | - | - | - | - | - | - |
| William Eklund |
C LW |
22 | $863,333 | $863,333 | $863,333 | RFA | - | - | - | - | - | - |
| Alex Barre-Boulet |
C LW RW |
27 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Edmundson |
D |
31 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $77,085,833 | $50,085,833 | $38,688,333 | $19,250,000 | $19,250,000 | $19,250,000 | $8,500,000 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Isaak Phillips |
D |
23 | $859,167 | RFA | - | - | - | - | - | - | - | - |
| Artem Grushnikov |
D |
22 | $814,167 | $814,167 | $814,167 | RFA | - | - | - | - | - | - |
| Casey Fitzgerald |
D |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Clay Stevenson |
G |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Kyle Rau |
C LW |
32 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Pheonix Copley |
G |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Trey Fix-Wolansky |
RW |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Anton Blidh |
LW RW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Byron Froese |
C RW |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Chad Ruhwedel |
D |
35 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Cole Cassels |
C |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Jansen Harkins |
C LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Joel Hanley |
D |
33 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Josh Leivo |
LW RW |
31 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Kyle Clifford |
LW |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Liam O'Brien |
C LW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Nic Petan |
C LW RW |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Paul LaDue |
D |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Scott Harrington |
D |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Sean Malone |
C |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Seth Griffith |
C RW |
32 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| William Lagesson |
D |
29 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Turner Elson |
C LW |
32 | $762,500 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $17,935,834 | $4,689,167 | $814,167 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerard Gallant | 61 | $3,500,000 | - | - | - | - | - | - | - | - | - |
| COACHING TOTALS | $3,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 28 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7202 | 121,820 | 4,351 | 60% | $90 | $10,963,800 |
| Level 2: 3601 | 59,407 | 2,122 | 59% | $65 | $3,861,455 |
| Level 3: 4502 | 77,762 | 2,777 | 62% | $35 | $2,721,670 |
| Level 4: 1801 | 30,846 | 1,102 | 61% | $25 | $771,150 |
| Level 5: 900 | 15,288 | 546 | 61% | $160 | $2,446,080 |
| Total Attendance: | 305,123 | 10,897 | 61% | - | $30,938,590 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|