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 | $82,750,000 | $82,750,000 | -- | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 14 | $1,510,168 | |
| 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 |
| $25,439,413 | $25,439,413 | ($0) | $95,500,000 |
| RBC Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $158 | -- | - | |
| Level 2 | 5000 | $118 | -- | - | |
| Level 3 | 4000 | $93 | -- | - | |
| Level 4 | 3000 | $68 | -- | - | |
| Luxury | 1000 | $205 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| John TavaresJ. Tavares | 36 | 2 | $11,750,000 |
| Artemi PanarinA. Panarin | 35 | 1 | $11,500,000 |
| Victor HedmanV. Hedman | 36 | 1 | $9,500,000 |
| Dylan LarkinD. Larkin | 30 | 2 | $8,700,000 |
| Evgeni MalkinE. Malkin | 40 | 1 | $8,500,000 |
| Jacob TroubaJ. Trouba | 32 | 3 | $8,250,000 |
| Matt BoldyM. Boldy | 25 | 2 | $7,500,000 |
| Devon ToewsD. Toews | 32 | 1 | $6,900,000 |
| Mikey AndersonM. Anderson | 27 | 1 | $5,000,000 |
| Logan StanleyL. Stanley | 28 | 1 | $1,200,000 |
| Ty EmbersonT. Emberson | 26 | 1 | $1,100,000 |
| Brock FaberB. Faber | 24 | 1 | $1,008,333 |
| Matvei MichkovM. Michkov | 22 | 2 | $950,000 |
| Jani NymanJ. Nyman | 22 | 2 | $891,667 |
| William EklundW. Eklund | 24 | 0 | $2,750,000 |
| Casey MittelstadtC. Mittelstadt | 28 | 0 | $3,250,000 |
| Yegor ChinakhovY. Chinakhov | 25 | 0 | $2,000,000 |
| Dylan GuentherD. Guenther | 23 | 0 | $1,775,000 |
| Jackson LaCombeJ. LaCombe | 25 | 0 | $1,387,500 |
| Vladislav NamestnikovV. Namestnikov | 34 | 0 | $1,200,000 |
| Jon GilliesJ. Gillies | 32 | 0 | $850,000 |
| Kevin LankinenK. Lankinen | 31 | 0 | $1,250,000 |
| Dustin WolfD. Wolf | 25 | 0 | $3,000,000 |
| 23 Contracts | 28.8 | - | $82,750,000 |
Farm Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Tyson HindsT. Hinds | 23 | 2 | $100,000 |
| Viktor NeuchevV. Neuchev | 23 | 1 | $95,000 |
| Cam LundC. Lund | 22 | 2 | $94,167 |
| Dylan DukeD. Duke | 23 | 2 | $92,500 |
| Carter MazurC. Mazur | 24 | 1 | $92,500 |
| Brett BerardB. Berard | 24 | 1 | $92,500 |
| Jack PeartJ. Peart | 23 | 2 | $92,500 |
| Scott MorrowS. Morrow | 24 | 2 | $91,667 |
| Ethan Del MastroE. Del Mastro | 23 | 1 | $90,250 |
| Samuel HeleniusS. Helenius | 24 | 1 | $90,000 |
| Maveric LamoureuxM. Lamoureux | 22 | 2 | $88,667 |
| Brad LambertB. Lambert | 23 | 2 | $88,667 |
| Nikita NovikovN. Novikov | 23 | 2 | $86,750 |
| Matyas SapovalivM. Sapovaliv | 22 | 2 | $80,333 |
| Jorian DonovanJ. Donovan | 22 | 2 | $79,667 |
| Louis CrevierL. Crevier | 25 | 1 | $77,500 |
| Antonio StrangesA. Stranges | 24 | 2 | $77,500 |
| Stanislav SvozilS. Svozil | 23 | 0 | $0 |
| Jack ThompsonJ. Thompson | 24 | 0 | $0 |
| Daemon HuntD. Hunt | 24 | 0 | $0 |
| Albert JohanssonA. Johansson | 25 | 0 | $0 |
| Devon LeviD. Levi | 25 | 0 | $0 |
| 22 Contracts | 23.4 | - | $15,101,668 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| John TavaresJ. Tavares | 36 | 2 | $11,750,000 | $11,750,000 | UFA | ||
| Artemi PanarinA. Panarin | 35 | 1 | $11,500,000 | UFA | |||
| Victor HedmanV. Hedman | 36 | 1 | $9,500,000 | UFA | |||
| Dylan LarkinD. Larkin | 30 | 2 | $8,700,000 | $8,700,000 | UFA | ||
| Evgeni MalkinE. Malkin | 40 | 1 | $8,500,000 | UFA | |||
| Jacob TroubaJ. Trouba | 32 | 3 | $8,250,000 | $8,250,000 | $8,250,000 | UFA | |
| Matt BoldyM. Boldy | 25 | 2 | $7,500,000 | $7,500,000 | RFA | ||
| Devon ToewsD. Toews | 32 | 1 | $6,900,000 | UFA | |||
| Mikey AndersonM. Anderson | 27 | 1 | $5,000,000 | RFA | |||
| Logan StanleyL. Stanley | 28 | 1 | $1,200,000 | UFA | |||
| Ty EmbersonT. Emberson | 26 | 1 | $1,100,000 | RFA | |||
| Brock FaberB. Faber | 24 | 1 | $1,008,333 | RFA | |||
| Matvei MichkovM. Michkov | 22 | 2 | $950,000 | $950,000 | RFA | ||
| Jani NymanJ. Nyman | 22 | 2 | $891,667 | $891,667 | RFA | ||
| William EklundW. Eklund | 24 | 0 | RFA | ||||
| Casey MittelstadtC. Mittelstadt | 28 | 0 | RFA | ||||
| Yegor ChinakhovY. Chinakhov | 25 | 0 | RFA | ||||
| Dylan GuentherD. Guenther | 23 | 0 | RFA | ||||
| Jackson LaCombeJ. LaCombe | 25 | 0 | RFA | ||||
| Vladislav NamestnikovV. Namestnikov | 34 | 0 | UFA | ||||
| Jon GilliesJ. Gillies | 32 | 0 | UFA | ||||
| Kevin LankinenK. Lankinen | 31 | 0 | UFA | ||||
| Dustin WolfD. Wolf | 25 | 0 | RFA | ||||
| 23 Contracts | 28.8 | - | (14) $82,750,000 | (6) $38,041,667 | (1) $8,250,000 | (0) $0 | (0) $0 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Tyson HindsT. Hinds | 23 | 2 | $1,000,000 | $1,000,000 | RFA | ||
| Viktor NeuchevV. Neuchev | 23 | 1 | $950,000 | RFA | |||
| Cam LundC. Lund | 22 | 2 | $941,667 | $941,667 | RFA | ||
| Dylan DukeD. Duke | 23 | 2 | $925,000 | $925,000 | RFA | ||
| Carter MazurC. Mazur | 24 | 1 | $925,000 | RFA | |||
| Brett BerardB. Berard | 24 | 1 | $925,000 | RFA | |||
| Jack PeartJ. Peart | 23 | 2 | $925,000 | $925,000 | RFA | ||
| Scott MorrowS. Morrow | 24 | 2 | $916,667 | $916,667 | RFA | ||
| Ethan Del MastroE. Del Mastro | 23 | 1 | $902,500 | RFA | |||
| Samuel HeleniusS. Helenius | 24 | 1 | $900,000 | RFA | |||
| Maveric LamoureuxM. Lamoureux | 22 | 2 | $886,667 | $886,667 | RFA | ||
| Brad LambertB. Lambert | 23 | 2 | $886,667 | $886,667 | RFA | ||
| Nikita NovikovN. Novikov | 23 | 2 | $867,500 | $867,500 | RFA | ||
| Matyas SapovalivM. Sapovaliv | 22 | 2 | $803,333 | $803,333 | RFA | ||
| Jorian DonovanJ. Donovan | 22 | 2 | $796,667 | $796,667 | RFA | ||
| Louis CrevierL. Crevier | 25 | 1 | $775,000 | RFA | |||
| Antonio StrangesA. Stranges | 24 | 2 | $775,000 | $775,000 | RFA | ||
| Stanislav SvozilS. Svozil | 23 | 0 | RFA | ||||
| Jack ThompsonJ. Thompson | 24 | 0 | RFA | ||||
| Daemon HuntD. Hunt | 24 | 0 | RFA | ||||
| Albert JohanssonA. Johansson | 25 | 0 | RFA | ||||
| Devon LeviD. Levi | 25 | 0 | RFA | ||||
| 22 Contracts | 23.4 | - | (17) $15,101,668 | (11) $9,724,168 | (0) $0 | (0) $0 | (0) $0 |