• AHSQ
  • Day 42Game 273
    Florida4
    Boston
    Boxscore 0 Likes
  • Day 46Game 300
    Washington0
    Boston
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Mark Stone
 
 
RW
 
 
26 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA
Ryan Johansen
C
 
 
 
 
26 $8,000,000 RFA - - - -
Patrice Bergeron
C
 
 
 
 
33 $6,875,000 UFA - - - -
Torey Krug
 
 
 
D
 
27 $5,250,000 $5,250,000 UFA - - -
Jared Spurgeon
 
 
 
D
 
29 $5,187,500 $5,187,500 UFA - - -
Yanni Gourde
C
LW
RW
 
 
27 $5,166,666 $5,166,666 $5,166,666 $5,166,666 $5,166,666 UFA
Frederik Andersen
 
 
 
 
G
30 $5,000,000 $5,000,000 $5,000,000 UFA - -
Ryan McDonagh
 
 
 
D
 
29 $4,700,000 UFA - - - -
Michael Frolik
 
 
RW
 
 
30 $4,300,000 UFA - - - -
John Klingberg
 
 
 
D
 
26 $4,250,000 $4,250,000 $4,250,000 UFA - -
Rickard Rakell
C
LW
RW
 
 
26 $3,853,672 $3,853,672 $3,853,672 UFA - -
Anders Lee
 
LW
 
 
 
29 $3,750,000 UFA - - - -
Erik Haula
C
 
 
 
 
27 $2,750,000 $2,750,000 UFA - - -
Mattias Janmark
C
LW
RW
 
 
26 $2,300,000 RFA - - - -
Ryan Pulock
 
 
 
D
 
25 $2,000,000 $2,000,000 RFA - - -
Nick Ritchie
 
LW
 
 
 
24 $1,498,925 $1,498,925 $1,498,925 RFA - -
Rob O'Gara
 
 
 
D
 
26 $971,250 RFA - - - -
Tomas Nosek
C
LW
 
 
 
22 $962,500 RFA - - - -
Dylan DeMelo
 
 
 
D
 
26 $900,000 RFA - - - -
Jean-Christophe Beaudin
C
 
RW
 
 
21 $765,000 $765,000 RFA - - -
Reid Boucher
 
LW
RW
 
 
25 $750,750 RFA - - - -
Vince Hinostroza
C
 
RW
 
 
25 $700,000 RFA - - - -
Ilya Sorokin
 
 
 
 
G
24 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $80,081,263 $45,221,763 $29,269,263 $14,666,666 $14,666,666 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Jan Rutta
 
 
 
D
 
28 $2,300,000 UFA - - - -
David Rittich
 
 
 
 
G
26 $1,050,000 RFA - - - -
Nick Merkley
C
 
RW
 
 
21 $925,000 $925,000 RFA - - -
Kenny Agostino
C
LW
 
 
 
26 $918,750 RFA - - - -
Casey Nelson
 
 
 
D
 
26 $892,500 $892,500 RFA - - -
Adam Fox
 
 
 
D
 
20 $850,000 $850,000 $850,000 RFA - -
Dennis Cholowski
 
 
 
D
 
20 $850,000 $850,000 $850,000 RFA - -
Jayce Hawryluk
C
 
RW
 
 
23 $850,000 $850,000 RFA - - -
Alex Nedeljkovic
 
 
 
 
G
23 $850,000 RFA - - - -
Jack Dougherty
 
 
 
D
 
22 $850,000 RFA - - - -
John Quenneville
C
LW
RW
 
 
22 $850,000 RFA - - - -
Nick Paul
 
LW
 
 
 
23 $813,750 RFA - - - -
Kalle Kossila
C
LW
 
 
 
25 $775,000 RFA - - - -
Anthony Stolarz
 
 
 
 
G
24 $761,250 RFA - - - -
Linus Ullmark
 
 
 
 
G
25 $750,000 RFA - - - -
Peter Cehlarik
 
LW
RW
 
 
24 $742,500 RFA - - - -
Tyler Graovac
C
 
 
 
 
25 $715,000 RFA - - - -
Zac Leslie
 
 
 
D
 
24 $715,000 RFA - - - -
Chad Krys
 
 
 
D
 
21 $700,000 $700,000 $700,000 RFA - -
Alex Lyon
 
 
 
 
G
27 $700,000 RFA - - - -
Joseph Blandisi
C
LW
 
 
 
24 $680,000 RFA - - - -
Antoine Bibeau
 
 
 
 
G
25 $675,000 $675,000 RFA - - -
Brendan Guhle
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
A.J. Greer
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Connor Hobbs
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Dryden Hunt
 
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Kirill Kaprizov
 
LW
RW
 
 
21 $650,000 $650,000 RFA - - -
Nolan Stevens
C
LW
RW
 
 
22 $650,000 $650,000 RFA - - -
Roope Hintz
C
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Sami Niku
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Vitek Vanecek
 
 
 
 
G
23 $650,000 RFA - - - -
FARM TOTALS $25,063,750 $10,942,500 $3,050,000 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Craig Berube 53 $3,900,000 $3,900,000 $3,900,000 - -
COACHING TOTALS $3,900,000 $3,900,000 $3,900,000 $0 $0

Attendance

PRO Attendance - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7667 66,093  6,609  86% $130  $8,592,090
Level 2: 6389 48,269  4,827  76% $100  $4,826,900
Level 3: 3450 31,419  3,142  91% $70  $2,199,330
Level 4: 4216 35,797  3,580  85% $40  $1,431,880
Level 5: 1278 12,518  1,252  98% $350  $4,381,300
Total Attendance: 194,096  19,410 84% - $24,646,225

Balance Sheet

Income
Home Games Left 31
Average Attendance - % 19,410 (84%)
Average Income per Game $2,464,623
Year to Date Revenue $ 24,646,225
Estimated Revenue $76,403,298
End Year Estimated Revenue $101,049,523
  Expense
Days Remaining 1
Pro Expenses Per Days $430,544
Pro Year To Date Expenses $430,544
Farm Expenses Per Days $134,751
Farm Year To Date Expenses $134,751
Pro Payroll $80,081,263
Estimated Season Expenses $80,646,558

Bank Account
Current Funds $294,965,779
Projected Revenue + $101,049,523
Projected Expenses - $80,646,558
Projected Bank Account $315,368,744
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $80,081,263
Remaining Cap Space $-8,681,263