• TBSHL
  • Day 23Game 73
    Bruins3
    Capitals1
    Boxscore 0 Likes
  • Day 27Game 81
    Bruins0
    Capitals0
    Preview 0 Likes
  • Day 23Game 73
    Bruinss3
    Monsters1
    Boxscore 0 Likes
  • Day 25Game 77
    Monsters0
    Bruinss0
    Preview 0 Likes
  • Day 27Game 81
    Bruinss0
    Monsters0
    Preview 0 Likes
  • Day 29Game 85
    Bruinss6
    Marlies2
    Boxscore 0 Likes
  • Day 31Game 87
    Bruinss
    Marlies
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Jaromir Jagr
 
 
RW
 
 
47 $8,250,000 UFA - - - - - - - -
Marian Gaborik
 
LW
RW
 
 
37 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Erik Karlsson
 
 
 
D
 
29 $7,362,348 UFA - - - - - - - -
Josh Hennessy
C
 
 
 
 
34 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Jason Spezza
C
 
 
 
 
36 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Alexander Frolov
 
LW
RW
 
 
37 $4,300,000 $4,300,000 UFA - - - - - - -
Tyler Toffoli
C
LW
RW
 
 
27 $3,667,500 $3,667,500 $3,667,500 $3,667,500 UFA - - - - -
Ty Wishart
 
 
 
D
 
31 $2,880,612 UFA - - - - - - - -
Rasmus Ristolainen
 
 
 
D
 
25 $2,353,862 RFA - - - - - - - -
Sergei Kostitsyn
 
LW
RW
 
 
32 $2,072,406 UFA - - - - - - - -
Scott Wedgewood
 
 
 
 
G
27 $1,780,000 $1,780,000 $1,780,000 RFA - - - - - -
Ryan Parent
 
 
 
D
 
32 $1,770,000 $1,770,000 UFA - - - - - - -
Blake Comeau
 
LW
RW
 
 
33 $1,557,906 UFA - - - - - - - -
Igor Grigorenko
C
 
RW
 
 
36 $1,000,000 $1,000,000 UFA - - - - - - -
Dylan Mcilrath
 
 
 
D
 
27 $670,000 $670,000 RFA - - - - - - -
Maxime Talbot
C
LW
RW
 
 
35 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Ryan Stanton
 
 
 
D
 
30 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Brad Richardson
C
LW
RW
 
 
34 $501,000 UFA - - - - - - - -
Brendan Lemieux
 
LW
 
 
 
23 $500,000 $500,000 $500,000 RFA - - - - - -
Joey MacDonald
 
 
 
 
G
39 $500,000 $500,000 UFA - - - - - - -
M-A Bergeron
 
 
 
D
 
39 $500,000 $500,000 UFA - - - - - - -
Chris Wideman
 
 
 
D
 
29 $450,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $0 $37,387,500 $28,647,500 $19,367,500 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Drew Stafford
 
 
RW
 
 
34 $2,050,000 UFA - - - - - - - -
Josh Harding
 
 
 
 
G
35 $1,500,000 UFA - - - - - - - -
Devante Smith-Pelly
 
 
RW
 
 
27 $1,435,406 RFA - - - - - - - -
Ryan MacInnis
C
 
 
 
 
23 $1,340,000 RFA - - - - - - - -
Carter Hart
 
 
 
 
G
21 $750,000 $750,000 RFA - - - - - - -
Adam Brooks
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Matt Frattin
 
LW
RW
 
 
31 $740,000 UFA - - - - - - - -
Juuso Valimaki
 
 
 
D
 
21 $650,000 $650,000 RFA - - - - - - -
Reid Boucher
C
LW
 
 
 
26 $650,000 $650,000 RFA - - - - - - -
Timothy Liljegren
 
 
 
D
 
20 $650,000 $650,000 RFA - - - - - - -
Alec Martinez
 
 
 
D
 
32 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Dale Weise
 
 
RW
 
 
31 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Evander Kane
 
LW
 
 
 
28 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Geoff Platt
C
LW
 
 
 
34 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Igor Mirnov
C
 
 
 
 
35 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Alexander Perezhogin
 
LW
RW
 
 
36 $600,000 UFA - - - - - - - -
Derrick Brassard
C
 
 
 
 
32 $600,000 UFA - - - - - - - -
Lance Bouma
C
LW
RW
 
 
29 $600,000 UFA - - - - - - - -
Mark MacNeill
C
LW
RW
 
 
26 $590,000 RFA - - - - - - - -
Yannick Weber
 
 
 
D
 
31 $550,000 UFA - - - - - - - -
Brodie Dupont
C
LW
 
 
 
32 $525,000 $525,000 UFA - - - - - - -
Morgan Geekie
C
 
 
 
 
21 $500,000 $500,000 RFA - - - - - - -
Robin Salo
 
 
 
D
 
21 $500,000 $500,000 RFA - - - - - - -
Warren Foegele
 
LW
 
 
 
23 $500,000 $500,000 RFA - - - - - - -
Andrew Mangiapane
C
LW
 
 
 
23 $500,000 RFA - - - - - - - -
Dmytro Timashov
 
LW
RW
 
 
23 $500,000 RFA - - - - - - - -
Gabriel Carlsson
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Kyle Capobianco
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Brett Bulmer
 
 
 
D
 
26 $450,000 RFA - - - - - - - -
FARM TOTALS $20,930,406 $7,725,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Andy Murray 54 $900,000 $900,000 - - - - - - - -
COACHING TOTALS $900,000 $900,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 6 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6200 37,200  6,200  100% $95  $3,534,000
Level 2: 5200 31,200  5,200  100% $60  $1,872,000
Level 3: 2200 13,200  2,200  100% $35  $462,000
Level 4: 4200 25,200  4,200  100% $17  $428,400
Level 5: 1000 6,000  1,000  100% $200  $1,200,000
Total Attendance: 112,800  18,800 100% - $9,820,284

Balance Sheet

Income
Home Games Left -6
Average Attendance - % 18,800 (100%)
Average Income per Game $1,636,714
Year to Date Revenue $ 9,820,284
Estimated Revenue $-9,820,284
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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $56,174,974
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $56,174,974
 
Salary Cap
Salary Cap $66,000,000
Total Payroll $0
Remaining Cap Space $66,000,000