Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Sergei Bobrovsky |
G |
30 | $10,000,000 | UFA | - | - | - | - |
| Claude Giroux |
C LW RW |
30 | $8,275,000 | $8,275,000 | UFA | - | - | - |
| Jacob Trouba |
D |
24 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
| Kevin Hayes |
C |
26 | $7,142,857 | RFA | - | - | - | - |
| Alex Pietrangelo |
D |
28 | $6,500,000 | UFA | - | - | - | - |
| Jordan Staal |
C |
30 | $6,000,000 | UFA | - | - | - | - |
| Jake Gardiner |
D |
29 | $5,000,000 * | $5,000,000 * | UFA | - | - | - |
| Craig Smith |
RW |
30 | $4,250,000 | UFA | - | - | - | - |
| Andreas Johnsson |
LW RW |
24 | $3,400,000 | $3,400,000 | RFA | - | - | - |
| Travis Sanheim |
D |
22 | $3,250,000 | $3,250,000 | RFA | - | - | - |
| Andre Burakovsky |
LW RW |
23 | $3,250,000 | RFA | - | - | - | - |
| Kevin Fiala |
LW RW |
22 | $3,000,000 | $3,000,000 | RFA | - | - | - |
| Derek Ryan |
C |
32 | $2,950,000 * | UFA | - | - | - | - |
| Luca Sbisa |
D |
28 | $1,500,000 * | UFA | - | - | - | - |
| Jake Virtanen |
RW |
22 | $1,250,000 | RFA | - | - | - | - |
| Madison Bowey |
D |
23 | $1,000,000 | RFA | - | - | - | - |
| Tyler Pitlick |
C RW |
28 | $1,000,000 | UFA | - | - | - | - |
| Artyom Zub |
D |
24 | $930,000 * | $930,000 * | RFA | - | - | - |
| Joel Eriksson Ek |
C LW RW |
21 | $925,000 | RFA | - | - | - | - |
| Alexander Volkov |
LW RW |
22 | $775,000 | $775,000 | RFA | - | - | - |
| Alexandar Georgiev |
G |
22 | $700,000 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $79,097,857 | $32,630,000 | $8,000,000 | $8,000,000 | $8,000,000 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Andy Andreoff |
C LW |
28 | $1,170,000 | $1,170,000 | $1,170,000 | UFA | - | - |
| Kerby Rychel |
LW |
25 | $1,000,000 | RFA | - | - | - | - |
| Garrett Wilson |
LW RW |
28 | $985,000 | RFA | - | - | - | - |
| Matt Tennyson |
D |
29 | $985,000 | UFA | - | - | - | - |
| Jake Bean |
D |
21 | $925,000 | $925,000 | RFA | - | - | - |
| Hudson Fasching |
RW |
24 | $917,831 | $917,831 | RFA | - | - | - |
| Brent Moran |
G |
23 | $892,500 | RFA | - | - | - | - |
| Marko Dano |
C LW |
25 | $854,438 | RFA | - | - | - | - |
| Tyler Sikura |
C LW |
27 | $850,000 | $850,000 | RFA | - | - | - |
| Robin Kovacs |
LW RW |
23 | $850,000 | RFA | - | - | - | - |
| Ethan Prow |
D |
27 | $832,388 | $832,388 | RFA | - | - | - |
| Scott Wedgewood |
G |
27 | $826,875 | RFA | - | - | - | - |
| Turner Elson |
C LW |
27 | $825,000 | RFA | - | - | - | - |
| Mason Geertsen |
D |
24 | $788,288 | RFA | - | - | - | - |
| Ryan Scarfo |
C |
25 | $787,500 | RFA | - | - | - | - |
| Andrew Agozzino |
C LW |
28 | $775,000 | $775,000 | $775,000 | UFA | - | - |
| Jack Kopacka |
LW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Tim Gettinger |
LW |
21 | $775,000 | $775,000 | RFA | - | - | - |
| Erik Foley |
LW |
22 | $775,000 | RFA | - | - | - | - |
| Jeremy Gregoire |
C |
24 | $750,750 | RFA | - | - | - | - |
| Kevin Czuczman |
D |
28 | $750,000 | $750,000 | UFA | - | - | - |
| Nelson Nogier |
D |
23 | $715,000 | RFA | - | - | - | - |
| Jacob Paquette |
D |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Christopher Breen |
D |
30 | $700,000 | $700,000 | UFA | - | - | - |
| Jack Sadek |
D |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $20,905,570 | $9,170,219 | $2,645,000 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Joel Quenneville | 62 | $4,000,000 | - | - | - | - | |
| COACHING TOTALS | $4,000,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 2 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 12,000 | 6,000 | 100% | $140 | $1,680,000 |
| Level 2: 5000 | 10,000 | 5,000 | 100% | $90 | $900,000 |
| Level 3: 2700 | 5,400 | 2,700 | 100% | $70 | $378,000 |
| Level 4: 3300 | 5,972 | 2,986 | 90% | $50 | $298,600 |
| Level 5: 1000 | 2,000 | 1,000 | 100% | $290 | $580,000 |
| Total Attendance: | 35,372 | 17,686 | 98% | - | $4,412,090 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|