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 | $78,010,333 | $78,010,333 | $1,500,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 23 | $2,371,334 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 2 | $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 |
| $296,740,173 | $296,740,173 | ($0) | $95,500,000 |
| Pepsi Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $154 | -- | - | |
| Level 2 | 5000 | $109 | -- | - | |
| Level 3 | 4000 | $89 | -- | - | |
| Level 4 | 3000 | $64 | -- | - | |
| Luxury | 1000 | $239 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Nick LeddyN. Leddy | 34 | 2 | $7,612,500 |
| T.J BrodieT. Brodie | 35 | 1 | $7,000,000 |
| Philipp GrubauerP. Grubauer | 34 | 1 | $6,002,000 |
| Andrei KuzmenkoA. Kuzmenko | 29 | 2 | $5,600,000 |
| Anthony DuclairA. Duclair | 30 | 1 | $5,500,000 |
| Tristan JarryT. Jarry | 30 | 1 | $5,000,000 |
| Ryan GravesR. Graves | 30 | 3 | $4,500,000 |
| Kevin LabancK. Labanc | 30 | 1 | $4,250,000 |
| Leo CarlssonL. Carlsson | 21 | 2 | $4,200,000 |
| Simon NemecS. Nemec | 21 | 2 | $4,168,333 |
| Mason AppletonM. Appleton | 29 | 2 | $3,250,000 |
| Michael KesselringM. Kesselring | 25 | 3 | $3,250,000 |
| Yakov TreninY. Trenin | 28 | 3 | $2,800,000 |
| Brock McGinnB. McGinn | 31 | 2 | $2,750,000 |
| Oliver KylingtonO. Kylington | 28 | 2 | $2,500,000 |
| Yaroslav AskarovY. Askarov | 23 | 2 | $1,775,000 |
| Jordan SpenceJ. Spence | 24 | 2 | $1,750,000 |
| Joseph VelenoJ. Veleno | 25 | 1 | $1,500,000 |
| Ilya SolovyovI. Solovyov | 25 | 1 | $1,000,000 |
| Oskar BackO. Back | 25 | 3 | $950,000 |
| Nils AmanN. Aman | 25 | 1 | $925,000 |
| Angus CrookshankA. Crookshank | 26 | 2 | $900,000 |
| Pontus HolmbergP. Holmberg | 26 | 1 | $827,500 |
| 23 Contracts | 27.6 | - | $78,010,333 |
Farm Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Joshua RoyJ. Roy | 22 | 1 | $215,000 |
| Scott PerunovichS. Perunovich | 27 | 1 | $200,000 |
| Zach BensonZ. Benson | 20 | 2 | $160,000 |
| Jacob MelansonJ. Melanson | 22 | 3 | $150,000 |
| Isak RosenI. Rosen | 22 | 2 | $141,917 |
| Artyom LevshunovA. Levshunov | 20 | 3 | $97,500 |
| Tristan LuneauT. Luneau | 21 | 1 | $95,000 |
| Thomas BordeleauT. Bordeleau | 23 | 1 | $92,500 |
| Jacob PerreaultJ. Perreault | 23 | 1 | $92,500 |
| Ryan JohnsonR. Johnson | 24 | 1 | $92,500 |
| Corson CeulemansC. Ceulemans | 22 | 1 | $92,500 |
| William StromgrenW. Stromgren | 22 | 3 | $90,083 |
| Paul LudwinskiP. Ludwinski | 21 | 3 | $90,000 |
| Conor GeekieC. Geekie | 21 | 3 | $88,667 |
| Noah OstlundN. Ostlund | 21 | 3 | $88,667 |
| Yegor SidorovY. Sidorov | 21 | 3 | $86,500 |
| Vladislav KolyachonokV. Kolyachonok | 24 | 2 | $85,000 |
| Bryce McConnell-BarkerB. McConnell-Barker | 21 | 3 | $83,833 |
| Brett HarrisonB. Harrison | 22 | 3 | $83,667 |
| Lucas CionaL. Ciona | 22 | 3 | $83,000 |
| Sasha PastujovS. Pastujov | 22 | 3 | $82,500 |
| Jack LaFontaineJ. LaFontaine | 27 | 2 | $80,000 |
| 22 Contracts | 22.3 | - | $23,713,334 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Nick LeddyN. Leddy | 34 | 2 | $7,612,500 | $7,612,500 | UFA | ||
| T.J BrodieT. Brodie | 35 | 1 | $7,000,000 | UFA | |||
| Philipp GrubauerP. Grubauer | 34 | 1 | $6,002,000 | UFA | |||
| Andrei KuzmenkoA. Kuzmenko | 29 | 2 | $5,600,000 | $5,600,000 | UFA | ||
| Anthony DuclairA. Duclair | 30 | 1 | $5,500,000 | UFA | |||
| Tristan JarryT. Jarry | 30 | 1 | $5,000,000 | UFA | |||
| Ryan GravesR. Graves | 30 | 3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |
| Kevin LabancK. Labanc | 30 | 1 | $4,250,000 | UFA | |||
| Leo CarlssonL. Carlsson | 21 | 2 | $4,200,000 | $4,200,000 | RFA | ||
| Simon NemecS. Nemec | 21 | 2 | $4,168,333 | $4,168,333 | RFA | ||
| Mason AppletonM. Appleton | 29 | 2 | $3,250,000 | $3,250,000 | UFA | ||
| Michael KesselringM. Kesselring | 25 | 3 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | |
| Yakov TreninY. Trenin | 28 | 3 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | |
| Brock McGinnB. McGinn | 31 | 2 | $2,750,000 | $2,750,000 | UFA | ||
| Oliver KylingtonO. Kylington | 28 | 2 | $2,500,000 | $2,500,000 | UFA | ||
| Yaroslav AskarovY. Askarov | 23 | 2 | $1,775,000 | $1,775,000 | RFA | ||
| Jordan SpenceJ. Spence | 24 | 2 | $1,750,000 | $1,750,000 | RFA | ||
| Joseph VelenoJ. Veleno | 25 | 1 | $1,500,000 | RFA | |||
| Ilya SolovyovI. Solovyov | 25 | 1 | $1,000,000 | RFA | |||
| Oskar BackO. Back | 25 | 3 | $950,000 | $950,000 | $950,000 | RFA | |
| Nils AmanN. Aman | 25 | 1 | $925,000 | RFA | |||
| Angus CrookshankA. Crookshank | 26 | 2 | $900,000 | $900,000 | RFA | ||
| Pontus HolmbergP. Holmberg | 26 | 1 | $827,500 | RFA | |||
| 23 Contracts | 27.6 | - | (23) $78,010,333 | (14) $46,005,833 | (4) $11,500,000 | (0) $0 | (0) $0 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Joshua RoyJ. Roy | 22 | 1 | $2,150,000 | RFA | |||
| Scott PerunovichS. Perunovich | 27 | 1 | $2,000,000 | RFA | |||
| Zach BensonZ. Benson | 20 | 2 | $1,600,000 | $1,600,000 | RFA | ||
| Jacob MelansonJ. Melanson | 22 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | |
| Isak RosenI. Rosen | 22 | 2 | $1,419,167 | $1,419,167 | RFA | ||
| Artyom LevshunovA. Levshunov | 20 | 3 | $975,000 | $975,000 | $975,000 | RFA | |
| Tristan LuneauT. Luneau | 21 | 1 | $950,000 | RFA | |||
| Thomas BordeleauT. Bordeleau | 23 | 1 | $925,000 | RFA | |||
| Jacob PerreaultJ. Perreault | 23 | 1 | $925,000 | RFA | |||
| Ryan JohnsonR. Johnson | 24 | 1 | $925,000 | RFA | |||
| Corson CeulemansC. Ceulemans | 22 | 1 | $925,000 | RFA | |||
| William StromgrenW. Stromgren | 22 | 3 | $900,833 | $900,833 | $900,833 | RFA | |
| Paul LudwinskiP. Ludwinski | 21 | 3 | $900,000 | $900,000 | $900,000 | RFA | |
| Conor GeekieC. Geekie | 21 | 3 | $886,667 | $886,667 | $886,667 | RFA | |
| Noah OstlundN. Ostlund | 21 | 3 | $886,667 | $886,667 | $886,667 | RFA | |
| Yegor SidorovY. Sidorov | 21 | 3 | $865,000 | $865,000 | $865,000 | RFA | |
| Vladislav KolyachonokV. Kolyachonok | 24 | 2 | $850,000 | $850,000 | RFA | ||
| Bryce McConnell-BarkerB. McConnell-Barker | 21 | 3 | $838,333 | $838,333 | $838,333 | RFA | |
| Brett HarrisonB. Harrison | 22 | 3 | $836,667 | $836,667 | $836,667 | RFA | |
| Lucas CionaL. Ciona | 22 | 3 | $830,000 | $830,000 | $830,000 | RFA | |
| Sasha PastujovS. Pastujov | 22 | 3 | $825,000 | $825,000 | $825,000 | RFA | |
| Jack LaFontaineJ. LaFontaine | 27 | 2 | $800,000 | $800,000 | UFA | ||
| 22 Contracts | 22.3 | - | (22) $23,713,334 | (15) $14,913,334 | (11) $10,244,167 | (0) $0 | (0) $0 |