Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $0 | 0 played | -- | --% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $0 | $73,233,333 | $73,233,333 | $3,000,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 14 | $1,576,000 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 0 | $0 | $0 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $0 | $0 | $95,500,000 | $-70,600,000 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $15,143,620 | $15,143,620 | ($0) | $95,500,000 |
| TD Banknorth Garden | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $165 | -- | - | |
| Level 2 | 5000 | $115 | -- | - | |
| Level 3 | 4000 | $90 | -- | - | |
| Level 4 | 3000 | $65 | -- | - | |
| Luxury | 1000 | $255 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Jake GuentzelJ. Guentzel | 32 | 3 | $12,800,000 |
| Sergei BobrovskyS. Bobrovsky | 38 | 2 | $11,600,000 |
| Nazem KadriN. Kadri | 36 | 2 | $10,300,000 |
| Sean CouturierS. Couturier | 34 | 1 | $9,000,000 |
| Pavel DorofeyevP. Dorofeyev | 26 | 4 | $7,000,000 |
| Jason DickinsonJ. Dickinson | 31 | 1 | $5,500,000 |
| Jesperi KotkaniemiJ. Kotkaniemi | 26 | 1 | $4,820,000 |
| Bobby McMannB. McMann | 30 | 2 | $3,000,000 |
| Zach WhitecloudZ. Whitecloud | 30 | 3 | $2,800,000 |
| Tyler TuckerT. Tucker | 26 | 4 | $2,500,000 |
| Cole SmithC. Smith | 31 | 2 | $1,300,000 |
| Vincent HinostrozaV. Hinostroza | 32 | 1 | $950,000 |
| Tyson FoersterT. Foerster | 24 | 1 | $863,333 |
| Haydn FleuryH. Fleury | 30 | 1 | $800,000 |
| Alexandre CarrierA. Carrier | 30 | 0 | $2,750,000 |
| Joel FarabeeJ. Farabee | 26 | 0 | $3,000,000 |
| Nick FolignoN. Foligno | 39 | 0 | $2,250,000 |
| Jake EvansJ. Evans | 30 | 0 | $1,800,000 |
| Jeremy LauzonJ. Lauzon | 29 | 0 | $2,200,000 |
| Simon BenoitS. Benoit | 28 | 0 | $2,200,000 |
| Jeff PetryJ. Petry | 39 | 0 | $7,200,000 |
| Joseph WollJ. Woll | 28 | 0 | $1,000,000 |
| 22 Contracts | 30.7 | - | $73,233,333 |
Farm Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Arvid SoderblomA. Soderblom | 27 | 1 | $250,000 |
| P.O. JosephP. Joseph | 27 | 2 | $200,000 |
| Pavol RegendaP. Regenda | 27 | 2 | $100,000 |
| Alex Barre-BouletA. Barre-Boulet | 29 | 2 | $100,000 |
| Rodrigo AbolsR. Abols | 30 | 2 | $100,000 |
| Kyle MacLeanK. MacLean | 27 | 2 | $100,000 |
| Ethen FrankE. Frank | 28 | 2 | $100,000 |
| Juha JaaskaJ. Jaaska | 28 | 2 | $100,000 |
| Jaxson StauberJ. Stauber | 27 | 2 | $100,000 |
| Nikita ChibrikovN. Chibrikov | 23 | 1 | $92,500 |
| Ethan SamsonE. Samson | 23 | 2 | $90,000 |
| Alexis GendronA. Gendron | 23 | 2 | $86,000 |
| Kaapo KahkonenK. Kahkonen | 30 | 1 | $80,000 |
| Tyson KozakT. Kozak | 24 | 2 | $77,500 |
| Ben MeyersB. Meyers | 28 | 0 | $0 |
| Joshua BrownJ. Brown | 32 | 0 | $0 |
| Jack RathboneJ. Rathbone | 27 | 0 | $0 |
| Nikolai KnyzhovN. Knyzhov | 28 | 0 | $0 |
| Lane PedersonL. Pederson | 29 | 0 | $0 |
| Oliver WahlstromO. Wahlstrom | 26 | 0 | $0 |
| Jeffrey VielJ. Viel | 29 | 0 | $0 |
| Josiah SlavinJ. Slavin | 28 | 0 | $0 |
| Jake LivingstoneJ. Livingstone | 27 | 0 | $0 |
| 23 Contracts | 27.3 | - | $15,760,000 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Jake GuentzelJ. Guentzel | 32 | 3 | $12,800,000 | $12,800,000 | $12,800,000 | UFA | |
| Sergei BobrovskyS. Bobrovsky | 38 | 2 | $11,600,000 | $11,600,000 | UFA | ||
| Nazem KadriN. Kadri | 36 | 2 | $10,300,000 | $10,300,000 | UFA | ||
| Sean CouturierS. Couturier | 34 | 1 | $9,000,000 | UFA | |||
| Pavel DorofeyevP. Dorofeyev | 26 | 4 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA |
| Jason DickinsonJ. Dickinson | 31 | 1 | $5,500,000 | UFA | |||
| Jesperi KotkaniemiJ. Kotkaniemi | 26 | 1 | $4,820,000 | RFA | |||
| Bobby McMannB. McMann | 30 | 2 | $3,000,000 | $3,000,000 | UFA | ||
| Zach WhitecloudZ. Whitecloud | 30 | 3 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | |
| Tyler TuckerT. Tucker | 26 | 4 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA |
| Cole SmithC. Smith | 31 | 2 | $1,300,000 | $1,300,000 | UFA | ||
| Vincent HinostrozaV. Hinostroza | 32 | 1 | $950,000 | UFA | |||
| Tyson FoersterT. Foerster | 24 | 1 | $863,333 | RFA | |||
| Haydn FleuryH. Fleury | 30 | 1 | $800,000 | UFA | |||
| Alexandre CarrierA. Carrier | 30 | 0 | UFA | ||||
| Joel FarabeeJ. Farabee | 26 | 0 | RFA | ||||
| Nick FolignoN. Foligno | 39 | 0 | UFA | ||||
| Jake EvansJ. Evans | 30 | 0 | UFA | ||||
| Jeremy LauzonJ. Lauzon | 29 | 0 | UFA | ||||
| Simon BenoitS. Benoit | 28 | 0 | RFA | ||||
| Jeff PetryJ. Petry | 39 | 0 | UFA | ||||
| Joseph WollJ. Woll | 28 | 0 | RFA | ||||
| 22 Contracts | 30.7 | - | (14) $73,233,333 | (8) $51,300,000 | (4) $25,100,000 | (2) $9,500,000 | (0) $0 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Arvid SoderblomA. Soderblom | 27 | 1 | $2,500,000 | RFA | |||
| P.O. JosephP. Joseph | 27 | 2 | $2,000,000 | $2,000,000 | UFA | ||
| Pavol RegendaP. Regenda | 27 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Alex Barre-BouletA. Barre-Boulet | 29 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Rodrigo AbolsR. Abols | 30 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Kyle MacLeanK. MacLean | 27 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Ethen FrankE. Frank | 28 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Juha JaaskaJ. Jaaska | 28 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Jaxson StauberJ. Stauber | 27 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Nikita ChibrikovN. Chibrikov | 23 | 1 | $925,000 | RFA | |||
| Ethan SamsonE. Samson | 23 | 2 | $900,000 | $900,000 | RFA | ||
| Alexis GendronA. Gendron | 23 | 2 | $860,000 | $860,000 | RFA | ||
| Kaapo KahkonenK. Kahkonen | 30 | 1 | $800,000 | UFA | |||
| Tyson KozakT. Kozak | 24 | 2 | $775,000 | $775,000 | RFA | ||
| Ben MeyersB. Meyers | 28 | 0 | RFA | ||||
| Joshua BrownJ. Brown | 32 | 0 | UFA | ||||
| Jack RathboneJ. Rathbone | 27 | 0 | RFA | ||||
| Nikolai KnyzhovN. Knyzhov | 28 | 0 | RFA | ||||
| Lane PedersonL. Pederson | 29 | 0 | UFA | ||||
| Oliver WahlstromO. Wahlstrom | 26 | 0 | RFA | ||||
| Jeffrey VielJ. Viel | 29 | 0 | UFA | ||||
| Josiah SlavinJ. Slavin | 28 | 0 | RFA | ||||
| Jake LivingstoneJ. Livingstone | 27 | 0 | RFA | ||||
| 23 Contracts | 27.3 | - | (14) $15,760,000 | (11) $11,535,000 | (0) $0 | (0) $0 | (0) $0 |