Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | TD Garden |
| Level 1: | 6000 - $100 - 0 - 0.00% |
| Level 2: | 5000 - $60 - 0 - 0.00% |
| Level 3: | 3000 - $35 - 0 - 0.00% |
| Level 4: | 5000 - $25 - 0 - 0.00% |
| Luxury : | 1000 - $200 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0.00% |
| Farm Level 2: | 1000 - $15 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 41 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 36 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $65,184,997 |
| Farm Players Total Salaries | $2,010,000 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 182 |
| Pro Expenses Per Days | $363,654 |
| Pro Estimated Expenses | $66,185,028 |
| Farm Remaining Season Days | 169 |
| Farm Expenses Per Days | $17,811 |
| Farm Estimated Expenses | $3,010,059 |
| Estimated Season Expenses | $69,195,087 |
| Estimated Season Salary Cap | $65,184,938 |
| Estimate Under Maximum Salary Cap of $75,000,000 | $9,815,062 |
| Estimate Over Minimum Salary Cap of $35,000,000 | $30,184,938 |
| Current Bank Account | $11,074,912 |
| Projected Bank Account | ($58,120,175) |
|
Pro Players Salaries |
| Jaden Schwartz |
$8,625,000 (5) |
| -Salary Remaining : |
$8,625,000 |
| Samuel Girard |
$5,625,000 (5) |
| -Salary Remaining : |
$5,625,000 |
| Morgan Rielly |
$5,269,997 (4) |
| -Salary Remaining : |
$5,269,997 |
| Morgan Frost |
$5,000,000 (7) |
| -Salary Remaining : |
$5,000,000 |
| Marco Kasper |
$5,000,000 (7) |
| -Salary Remaining : |
$5,000,000 |
| Jonas Brodin |
$4,000,000 (4) |
| -Salary Remaining : |
$4,000,000 |
| John Marino |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Ryan Shea |
$2,625,000 (7) |
| -Salary Remaining : |
$2,625,000 |
| Anthony Stolarz |
$2,500,000 (4) |
| -Salary Remaining : |
$2,500,000 |
| Ilya Mikheyev |
$2,400,000 (6) |
| -Salary Remaining : |
$2,400,000 |
| Kaapo Kakko |
$2,050,000 (6) |
| -Salary Remaining : |
$2,050,000 |
| Jake Neighbours |
$2,050,000 (6) |
| -Salary Remaining : |
$2,050,000 |
| Ryan Strome |
$1,900,000 (2) |
| -Salary Remaining : |
$1,900,000 |
| Pius Suter |
$1,875,000 (6) |
| -Salary Remaining : |
$1,875,000 |
| Ozzy Wiesblatt |
$1,742,500 (6) |
| -Salary Remaining : |
$1,742,500 |
| Alex Laferriere |
$1,575,000 (7) |
| -Salary Remaining : |
$1,575,000 |
| Connor Ingram |
$1,125,000 (2) |
| -Salary Remaining : |
$1,125,000 |
| Rasmus Sandin |
$1,102,500 (5) |
| -Salary Remaining : |
$1,102,500 |
| Adam Wilsby |
$1,102,500 (2) |
| -Salary Remaining : |
$1,102,500 |
| Mark Kastelic |
$1,102,500 (6) |
| -Salary Remaining : |
$1,102,500 |
| Brett Kulak |
$1,000,000 (2) |
| -Salary Remaining : |
$1,000,000 |
| Leevi Merilainen |
$1,000,000 (1) |
| -Salary Remaining : |
$1,000,000 |
| Dominic James |
$1,000,000 (7) |
| -Salary Remaining : |
$1,000,000 |
| Beck Malenstyn |
$990,000 (2) |
| -Salary Remaining : |
$990,000 |
| Will Cuylle |
$525,000 (1) |
| -Salary Remaining : |
$525,000 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 25 : $65,184,997 |
| Year 26 : $63,659,997 |
| Year 27 : $53,542,497 |
| Year 28 : $53,542,497 |
| Salary Average Commitment |
| Year 25 : $63,609,997 |
| Year 26 : $62,084,997 |
| Year 27 : $51,967,497 |
| Year 28 : $51,967,497 |
| Salary Cap with 1 Way Contract |
| Year 25 : $65,184,997 |
| Year 26 : $63,659,997 |
| Year 27 : $53,542,497 |
| Year 28 : $53,542,497 |
|
Farm Players Salaries |
| Tyler Tucker |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Jacob Bernard-Docker |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Stian Solberg |
$85,000 (3) |
| Salary Remaining : |
$85,000 |
| Cam Talbot |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Tanner Molendyk |
$85,000 (5) |
| Salary Remaining : |
$85,000 |
| Logan Mailloux |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Carter George |
$85,000 (3) |
| Salary Remaining : |
$85,000 |
| Sam Colangelo |
$85,000 (3) |
| Salary Remaining : |
$85,000 |
| Tuomas Uronen |
$80,000 (6) |
| Salary Remaining : |
$80,000 |
| Topias Leinonen |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Ilya Solovyov |
$75,000 (6) |
| Salary Remaining : |
$75,000 |
| Tim Washe |
$75,000 (6) |
| Salary Remaining : |
$75,000 |
| Beau Akey |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Rhett Pitlick |
$65,000 (3) |
| Salary Remaining : |
$65,000 |
| Max Sasson |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Alexey Toropchenko |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Luke Glendening |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Joel Blomqvist |
$52,500 (3) |
| Salary Remaining : |
$52,500 |
| Fabian Lysell |
$52,500 (6) |
| Salary Remaining : |
$52,500 |
| Pavol Regenda |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Adam Gaudette |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Ty Emberson |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Matthew Robertson |
$52,500 (4) |
| Salary Remaining : |
$52,500 |
| Carl Grundstrom |
$52,500 (5) |
| Salary Remaining : |
$52,500 |
| Coulson Pitre |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Samuel Savoie |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Justin Robidas |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Adam Henrique |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Colin White |
$52,500 (4) |
| Salary Remaining : |
$52,500 |
| Vladislav Kolyachonok |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 25 : $2,010,000 |
| Year 26 : $1,167,500 |
| Year 27 : $1,047,500 |
| Year 28 : $675,000 |
| Salary Average Commitment |
| Year 25 : $2,010,000 |
| Year 26 : $1,167,500 |
| Year 27 : $1,047,500 |
| Year 28 : $675,000 |
|