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 | $66,385,000 | $66,385,000 | -- | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 17 | $220,501 | |
| 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 |
| $85,364,064 | $85,364,064 | ($0) | $95,500,000 |
| Honda Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $145 | -- | - | |
| Level 2 | 5000 | $116 | -- | - | |
| Level 3 | 4000 | $92 | -- | - | |
| Level 4 | 3000 | $63 | -- | - | |
| Luxury | 1000 | $230 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Tyler SeguinT. Seguin | 34 | 3 | $9,800,000 |
| Nick SuzukiN. Suzuki | 27 | 4 | $9,000,000 |
| Jordan KyrouJ. Kyrou | 28 | 2 | $8,125,000 |
| Rasmus AnderssonR. Andersson | 30 | 3 | $6,500,000 |
| Torey KrugT. Krug | 35 | 1 | $6,000,000 |
| Tyler BertuzziT. Bertuzzi | 31 | 1 | $5,500,000 |
| Will BorgenW. Borgen | 30 | 1 | $3,450,000 |
| Ilya LyubushkinI. Lyubushkin | 32 | 2 | $3,250,000 |
| Trent FredericT. Frederic | 28 | 2 | $2,600,000 |
| Martin JonesM. Jones | 36 | 1 | $2,500,000 |
| Kevin StenlundK. Stenlund | 30 | 2 | $2,300,000 |
| Calvin de HaanC. de Haan | 35 | 1 | $2,000,000 |
| Colin BlackwellC. Blackwell | 33 | 2 | $1,800,000 |
| Martin PospisilM. Pospisil | 27 | 1 | $1,000,000 |
| Jackson BlakeJ. Blake | 23 | 2 | $905,000 |
| Logan StankovenL. Stankoven | 23 | 1 | $880,000 |
| Skyler Brind'AmourS. Brind'Amour | 27 | 2 | $775,000 |
| Jordan OesterleJ. Oesterle | 34 | 0 | $995,000 |
| Kevin HayesK. Hayes | 34 | 0 | $4,750,000 |
| Dmitry OrlovD. Orlov | 35 | 0 | $8,000,000 |
| Jonathan QuickJ. Quick | 40 | 0 | $2,750,000 |
| 21 Contracts | 31 | - | $66,385,000 |
Farm Players Salaries (10)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| James MalatestaJ. Malatesta | 23 | 1 | $140,001 |
| Yaniv PeretsY. Perets | 26 | 1 | $80,500 |
| Dysin MayoD. Mayo | 30 | 0 | $0 |
| Lucas JohansenL. Johansen | 29 | 0 | $0 |
| Noah PhilpN. Philp | 28 | 0 | $0 |
| Mikko KokkonenM. Kokkonen | 25 | 0 | $0 |
| Filip KralF. Kral | 27 | 0 | $0 |
| Xavier BernardX. Bernard | 26 | 0 | $0 |
| Marc GatcombM. Gatcomb | 27 | 0 | $0 |
| Jayden StrubleJ. Struble | 25 | 0 | $0 |
| 10 Contracts | 26.6 | - | $2,205,009 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Tyler SeguinT. Seguin | 34 | 3 | $9,800,000 | $9,800,000 | $9,800,000 | UFA | |
| Nick SuzukiN. Suzuki | 27 | 4 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
| Jordan KyrouJ. Kyrou | 28 | 2 | $8,125,000 | $8,125,000 | UFA | ||
| Rasmus AnderssonR. Andersson | 30 | 3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
| Torey KrugT. Krug | 35 | 1 | $6,000,000 | UFA | |||
| Tyler BertuzziT. Bertuzzi | 31 | 1 | $5,500,000 | UFA | |||
| Will BorgenW. Borgen | 30 | 1 | $3,450,000 | UFA | |||
| Ilya LyubushkinI. Lyubushkin | 32 | 2 | $3,250,000 | $3,250,000 | UFA | ||
| Trent FredericT. Frederic | 28 | 2 | $2,600,000 | $2,600,000 | UFA | ||
| Martin JonesM. Jones | 36 | 1 | $2,500,000 | UFA | |||
| Kevin StenlundK. Stenlund | 30 | 2 | $2,300,000 | $2,300,000 | UFA | ||
| Calvin de HaanC. de Haan | 35 | 1 | $2,000,000 | UFA | |||
| Colin BlackwellC. Blackwell | 33 | 2 | $1,800,000 | $1,800,000 | UFA | ||
| Martin PospisilM. Pospisil | 27 | 1 | $1,000,000 | RFA | |||
| Jackson BlakeJ. Blake | 23 | 2 | $905,000 | $905,000 | RFA | ||
| Logan StankovenL. Stankoven | 23 | 1 | $880,000 | RFA | |||
| Skyler Brind'AmourS. Brind'Amour | 27 | 2 | $775,000 | $775,000 | UFA | ||
| Jordan OesterleJ. Oesterle | 34 | 0 | UFA | ||||
| Kevin HayesK. Hayes | 34 | 0 | UFA | ||||
| Dmitry OrlovD. Orlov | 35 | 0 | UFA | ||||
| Jonathan QuickJ. Quick | 40 | 0 | UFA | ||||
| 21 Contracts | 31 | - | (17) $66,385,000 | (10) $45,055,000 | (3) $25,300,000 | (1) $9,000,000 | (0) $0 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| James MalatestaJ. Malatesta | 23 | 1 | $1,400,009 | RFA | |||
| Yaniv PeretsY. Perets | 26 | 1 | $805,000 | RFA | |||
| Dysin MayoD. Mayo | 30 | 0 | UFA | ||||
| Lucas JohansenL. Johansen | 29 | 0 | UFA | ||||
| Noah PhilpN. Philp | 28 | 0 | RFA | ||||
| Mikko KokkonenM. Kokkonen | 25 | 0 | RFA | ||||
| Filip KralF. Kral | 27 | 0 | RFA | ||||
| Xavier BernardX. Bernard | 26 | 0 | RFA | ||||
| Marc GatcombM. Gatcomb | 27 | 0 | RFA | ||||
| Jayden StrubleJ. Struble | 25 | 0 | RFA | ||||
| 10 Contracts | 26.6 | - | (2) $2,205,009 | (0) $0 | (0) $0 | (0) $0 | (0) $0 |