• HOCKMAN
  • Day 9Game 34
    Bruins2
    Canadiens0
    Boxscore 0 Likes
  • Day 13Game 50
    Bruins0
    Canadiens0
    Preview 0 Likes
  • Day 15Game 57
    Bruins0
    Senators0
    Preview 0 Likes
  • Day 17Game 61
    Bruins
    Senators
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Patrice Bergeron
C
 
 
 
 
35 $7,970,000 $7,970,000 $7,970,000 UFA - - - - - -
Danton Heinen
 
LW
 
 
 
25 $6,100,000 $6,100,000 RFA - - - - - - -
David Krejci
C
 
 
 
 
35 $6,028,000 $6,028,000 $6,028,000 UFA - - - - - -
Devan Dubnyk
 
 
 
 
G
35 $5,156,000 $5,156,000 $5,156,000 UFA - - - - - -
Marc Staal
 
 
 
D
 
34 $4,743,000 $4,743,000 $4,743,000 UFA - - - - - -
Colin Miller
 
 
 
D
 
28 $4,389,000 $4,389,000 $4,389,000 $4,389,000 UFA - - - - -
Brad Marchand
 
LW
 
 
 
33 $4,214,000 UFA - - - - - - - -
Martins Dzierkals
 
 
RW
 
 
24 $3,800,000 $3,800,000 $3,800,000 RFA - - - - - -
David Pastrnak
 
 
RW
 
 
24 $3,443,000 RFA - - - - - - - -
Danny DeKeyser
 
 
 
D
 
31 $3,415,000 $3,415,000 $3,415,000 $3,415,000 UFA - - - - -
Frank Vatrano
 
 
RW
 
 
27 $3,200,000 UFA - - - - - - - -
Cal Petersen
 
 
 
 
G
26 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Christian Ehrhoff
 
 
 
D
 
38 $3,100,000 UFA - - - - - - - -
Jason Dickinson
C
 
 
 
 
25 $3,024,000 $3,024,000 RFA - - - - - - -
Jakub Zboril
 
 
 
D
 
24 $2,761,000 $2,761,000 $2,761,000 $2,761,000 UFA - - - - -
Jake DeBrusk
 
LW
 
 
 
24 $2,681,000 $2,681,000 $2,681,000 $2,681,000 RFA - - - - -
Kevan Miller
 
 
 
D
 
33 $2,433,000 $2,433,000 $2,433,000 $2,433,000 UFA - - - - -
Mike Reilly
 
 
 
D
 
27 $2,040,000 $2,040,000 $2,040,000 $2,040,000 UFA - - - - -
David Rundblad
 
 
 
D
 
30 $1,200,001 $1,181,000 B $1,181,000 $1,181,000 $1,181,000 UFA - - - -
Chris Wagner
C
 
 
 
 
29 $450,000 UFA - - - - - - - -
Bonus $2,200,000 $3,977,600 - - - - - - - -
PRO TOTALS $75,447,001 $62,798,600 $49,697,000 $18,900,000 $1,181,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Brenden Dillon
 
 
 
D
 
30 $3,296,000 UFA - - - - - - - -
Dean Kukan
 
 
 
D
 
27 $1,200,001 UFA - - - - - - - -
Matt Irwin
 
 
 
D
 
33 $1,200,001 UFA - - - - - - - -
Brad Thiessen
 
 
 
 
G
35 $1,200,000 UFA - - - - - - - -
Ryan Collins
 
 
 
D
 
25 $1,195,000 $1,195,000 $1,195,000 UFA - - - - - -
Linus Arnesson
 
 
 
D
 
26 $1,182,000 $2,040,000 $2,040,000 $2,040,000 $2,040,000 UFA - - - -
Anthony Camara
 
LW
 
 
 
27 $1,125,000 $1,125,000 $1,125,000 $1,125,000 UFA - - - - -
Jonas Gustavsson
 
 
 
 
G
36 $1,120,000 $1,120,000 $1,120,000 UFA - - - - - -
Zack Phillips
C
 
 
 
 
28 $1,073,000 $1,073,000 $1,073,000 $1,073,000 UFA - - - - -
Kale Kessy
 
 
RW
 
 
28 $1,051,000 $1,051,000 $1,051,000 UFA - - - - - -
Charlie McAvoy
 
 
 
D
 
22 $1,025,000 $1,025,000 RFA - - - - - - -
Trent Frederic
C
 
 
 
 
23 $1,025,000 $1,536,000 $1,536,000 $1,536,000 $1,536,000 UFA - - - -
Zachary Senyshyn
 
 
RW
 
 
24 $1,025,000 $2,890,000 $2,890,000 $2,890,000 $2,890,000 UFA - - - -
Gus Young
 
 
 
D
 
29 $938,000 $938,000 $938,000 UFA - - - - - -
Mitch Moroz
 
LW
 
 
 
27 $920,000 UFA - - - - - - - -
Calvin Thurkauf
 
LW
 
 
 
21 $900,000 $900,000 RFA - - - - - - -
Jack Studnicka
 
 
RW
 
 
21 $900,000 $900,000 RFA - - - - - - -
Brian Ferlin
 
 
RW
 
 
28 $785,000 $785,000 $785,000 $785,000 UFA - - - - -
Ty Ronning
 
LW
 
 
 
23 $750,000 $1,786,000 $1,786,000 $1,786,000 $1,786,000 UFA - - - -
Jimmy Lodge
 
 
RW
 
 
26 $631,000 $631,000 UFA - - - - - - -
Cameron Schilling
 
 
 
D
 
32 $451,000 UFA - - - - - - - -
Austin Poganski
 
 
RW
 
 
25 $450,000 RFA - - - - - - - -
Bracken Kearns
 
LW
 
 
 
40 $450,000 UFA - - - - - - - -
Charlie Sarault
C
 
 
 
 
29 $450,000 UFA - - - - - - - -
Jeremy Lauzon
 
 
 
D
 
24 $450,000 RFA - - - - - - - -
Steven Delisle
 
 
 
D
 
30 $450,000 UFA - - - - - - - -
Tomas Nosek
C
 
 
 
 
28 $450,000 UFA - - - - - - - -
Will Bitten
C
 
 
 
 
22 $450,000 $1,692,000 $1,692,000 $1,692,000 $1,692,000 RFA - - - -
FARM TOTALS $26,142,002 $20,687,000 $17,231,000 $12,927,000 $9,944,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2031/31
Claude Julien 60 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5565 16,695  5,565  100% $165  $2,754,675
Level 2: 5000 15,000  5,000  100% $85  $1,275,000
Level 3: 2000 6,000  2,000  100% $55  $330,000
Level 4: 4000 11,260  3,753  94% $40  $450,400
Level 5: 1000 3,000  1,000  100% $245  $735,000
Total Attendance: 51,955  17,318 99% - $5,545,075

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 17,318 (99%)
Average Income per Game $1,848,358
Year to Date Revenue $ 5,545,075
Estimated Revenue $-5,545,075
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 $75,447,001
Estimated Season Expenses $75,447,001

Bank Account
Current Funds $13,321,815
Projected Revenue + $0
Projected Expenses - $75,447,001
Projected Bank Account $-62,125,186
 
Salary Cap
Salary Cap $2,147,483,647
Total Payroll $75,447,001
Remaining Cap Space $2,072,036,646