Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Prudential Center |
| Level 1: | 6000 - $60 - 5,806 - 96.76% |
| Level 2: | 5000 - $35 - 5,000 - 100.00% |
| Level 3: | 2000 - $24 - 2,000 - 100.00% |
| Level 4: | 4000 - $14 - 4,000 - 100.00% |
| Luxury : | 1000 - $105 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Team Popularity : | 100.00% |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 17,806 - 98.92% |
| Average Income per Game | $1,091,172 |
| Year to Date Revenue | $2,182,344 |
Expense |
| Pro Players Total Salaries | $70,150,000 |
| Farm Players Total Salaries | $3,155,000 |
| Coaches Total Salaries | $1,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $3,604,590 |
| Farm Year To Date Expenses | $199,730 |
| Pro Salary Cap To Date | $3,579,080 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $42,555,708 |
| Pro Remaining Season Days | 186 |
| Pro Expenses Per Days | $360,459 |
| Pro Estimated Expenses | $67,045,374 |
| Farm Remaining Season Days | 173 |
| Farm Expenses Per Days | $19,973 |
| Farm Estimated Expenses | $3,455,329 |
| Estimated Season Expenses | $70,500,703 |
| Estimated Season Salary Cap | $70,149,968 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $18,850,032 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $4,149,968 |
| Current Bank Account | $38,875,321 |
| Projected Bank Account | $10,930,326 |
|
Pro Players Salaries |
| Tristan Jarry |
$5,850,000 (2) |
| -Salary Remaining : |
$5,551,531 |
| Ryan Johansen |
$5,500,000 (3) |
| -Salary Remaining : |
$5,219,388 |
| Rickard Rakell |
$5,450,000 (3) |
| -Salary Remaining : |
$5,171,939 |
| Christian Dvorak |
$4,800,000 (1) |
| -Salary Remaining : |
$4,555,102 |
| Kasperi Kapanen |
$4,250,000 (1) |
| -Salary Remaining : |
$4,033,163 |
| Victor Olofsson |
$4,250,000 (3) |
| -Salary Remaining : |
$4,033,163 |
| Anthony Beauvillier |
$4,200,000 (3) |
| -Salary Remaining : |
$3,985,714 |
| Morgan Geekie |
$3,900,000 (1) |
| -Salary Remaining : |
$3,701,020 |
| Jack Roslovic |
$3,800,000 (3) |
| -Salary Remaining : |
$3,606,122 |
| Mason Appleton |
$3,500,000 (4) |
| -Salary Remaining : |
$3,321,429 |
| Darren Raddysh |
$3,250,000 (4) |
| -Salary Remaining : |
$3,084,184 |
| Frederick Gaudreau |
$2,750,000 (1) |
| -Salary Remaining : |
$2,609,694 |
| Carson Soucy |
$2,750,000 (1) |
| -Salary Remaining : |
$2,609,694 |
| Josh Brown |
$2,500,000 (1) |
| -Salary Remaining : |
$2,372,449 |
| Joel Edmundson |
$2,000,000 (2) |
| -Salary Remaining : |
$1,897,959 |
| Alex Nedeljkovic |
$2,000,000 (3) |
| -Salary Remaining : |
$1,897,959 |
| William Carrier |
$1,950,000 (2) |
| -Salary Remaining : |
$1,850,510 |
| Nicolas Aube-Kubel |
$1,500,000 (2) |
| -Salary Remaining : |
$1,423,469 |
| Nate Schmidt |
$1,500,000 (2) |
| -Salary Remaining : |
$1,423,469 |
| Pontus Holmberg |
$1,300,000 (1) |
| -Salary Remaining : |
$1,233,673 |
| Craig Smith |
$1,250,000 (2) |
| -Salary Remaining : |
$1,186,224 |
| Ivan Fedotov |
$950,000 (1) |
| -Salary Remaining : |
$901,531 |
| Kyle Burroughs |
$950,000 (3) |
| -Salary Remaining : |
$901,531 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2024 : $70,150,000 |
| Year 2025 : $46,950,000 |
| Year 2026 : $32,900,000 |
| Year 2027 : $6,750,000 |
| Salary Average Commitment |
| Year 2024 : $70,150,000 |
| Year 2025 : $46,950,000 |
| Year 2026 : $32,900,000 |
| Year 2027 : $6,750,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $70,150,000 |
| Year 2025 : $46,950,000 |
| Year 2026 : $32,900,000 |
| Year 2027 : $6,750,000 |
|
Farm Players Salaries |
| Tony DeAngelo |
$400,000 (1) |
| Salary Remaining : |
$378,142 |
| Eric Robinson |
$165,000 (1) |
| Salary Remaining : |
$155,984 |
| Denis Gurianov |
$140,000 (4) |
| Salary Remaining : |
$132,350 |
| Andy Welinski |
$140,000 (1) |
| Salary Remaining : |
$132,350 |
| Oliver Wahlstrom |
$130,000 (1) |
| Salary Remaining : |
$122,896 |
| Liam Foudy |
$130,000 (2) |
| Salary Remaining : |
$122,896 |
| Santtu Kinnunen |
$130,000 (1) |
| Salary Remaining : |
$122,896 |
| Mackenzie MacEachern |
$125,000 (1) |
| Salary Remaining : |
$118,169 |
| Clark Bishop |
$120,000 (3) |
| Salary Remaining : |
$113,443 |
| Damien Giroux |
$120,000 (2) |
| Salary Remaining : |
$113,443 |
| Lucas Condotta |
$120,000 (4) |
| Salary Remaining : |
$113,443 |
| Logan Shaw |
$100,000 (2) |
| Salary Remaining : |
$94,536 |
| Kristians Rubins |
$100,000 (1) |
| Salary Remaining : |
$94,536 |
| Ben Meyers |
$100,000 (1) |
| Salary Remaining : |
$94,536 |
| Gerry Mayhew |
$100,000 (1) |
| Salary Remaining : |
$94,536 |
| Justin Richards |
$90,000 (4) |
| Salary Remaining : |
$85,082 |
| Cole Reinhardt |
$90,000 (2) |
| Salary Remaining : |
$85,082 |
| Josh Dunne |
$90,000 (1) |
| Salary Remaining : |
$85,082 |
| Cole Hults |
$85,000 (1) |
| Salary Remaining : |
$80,355 |
| Kristian Reichel |
$85,000 (3) |
| Salary Remaining : |
$80,355 |
| Libor Hajek |
$80,000 (1) |
| Salary Remaining : |
$75,628 |
| Alex Green |
$80,000 (1) |
| Salary Remaining : |
$75,628 |
| Kasimir Kaskisuo |
$80,000 (1) |
| Salary Remaining : |
$75,628 |
| Arvid Holm |
$75,000 (2) |
| Salary Remaining : |
$70,902 |
| Seth Helgeson |
$70,000 (1) |
| Salary Remaining : |
$66,175 |
| Yushiroh Hirano |
$70,000 (1) |
| Salary Remaining : |
$66,175 |
| Kyle Marino |
$70,000 (1) |
| Salary Remaining : |
$66,175 |
| Austin Osmanski |
$70,000 (1) |
| Salary Remaining : |
$66,175 |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2024 : $3,155,000 |
| Year 2025 : $1,070,000 |
| Year 2026 : $555,000 |
| Year 2027 : $350,000 |
| Salary Average Commitment |
| Year 2024 : $3,140,000 |
| Year 2025 : $1,055,000 |
| Year 2026 : $540,000 |
| Year 2027 : $350,000 |
|