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
Claude Giroux	C RW	36	$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	-	-	-	-	-	-	-
Adam Fox	D	26	$6,500,000	$8,500,000	$8,500,000	$8,500,000	$8,500,000	$8,500,000	UFA	-	-	-
Patrice Bergeron	C	39	$6,500,000^*	UFA	-	-	-	-	-	-	-	-
Joe Pavelski	C RW	40	$6,000,000^*	UFA	-	-	-	-	-	-	-	-
Pavel Buchnevich	LW RW	29	$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	-	-	-	-	-	-	-
Filip Hronek	D	27	$3,000,000	RFA	-	-	-	-	-	-	-	-
Adam Boqvist	D	24	$2,000,000	RFA	-	-	-	-	-	-	-	-
Marcus Foligno	LW RW	33	$1,250,000^*	UFA	-	-	-	-	-	-	-	-
Luke Hughes	D	21	$925,000	$925,000	$925,000	RFA	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$65,135,833	$38,435,833	$27,038,333	$8,500,000	$8,500,000	$8,500,000	$0	$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	21	$814,167	$814,167	$814,167	RFA	-	-	-	-	-	-
Kyle Rau	C LW	32	$775,000	$775,000	UFA	-	-	-	-	-	-	-
Trey Fix-Wolansky	RW	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Anton Blidh	LW RW	29	$775,000	UFA	-	-	-	-	-	-	-	-
Joel Hanley	D	33	$775,000	UFA	-	-	-	-	-	-	-	-
Paul LaDue	D	32	$775,000	UFA	-	-	-	-	-	-	-	-
Turner Elson	C LW	32	$762,500	UFA	-	-	-	-	-	-	-	-
FARM TOTALS			$6,310,834	$2,364,167	$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 - 0 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 7202	0	0	0%	$90	$0
Level 2: 3601	0	0	0%	$65	$0
Level 3: 4502	0	0	0%	$35	$0
Level 4: 1801	0	0	0%	$25	$0
Level 5: 900	0	0	0%	$160	$0
Total Attendance:	0	0	0%	-	$0

Balance Sheet

Income

Home Games Left	0
Average Attendance - %	0%)
Average Income per Game	$0
Year to Date Revenue	$ 0
Estimated Revenue	$0
End Year Estimated Revenue	$0

Expense

Days Remaining	1
Pro Expenses Per Days	$0
Pro Year To Date Expenses	$0
Farm Expenses Per Days	$0
Farm Year To Date Expenses	$0
Pro Payroll	$65,135,833
Estimated Season Expenses	$65,135,833

Bank Account

Current Funds	$226,356,775
Projected Revenue +	$0
Projected Expenses -	$65,135,833
Projected Bank Account	$161,220,942

Salary Cap

Salary Cap	$75,000,000
Total Payroll	$65,135,833
Remaining Cap Space	$9,864,167