Finances Summary
$95,500,000
|
$70,600,000
Income | |||||
---|---|---|---|---|---|
YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
$0 | 0 played / 41 rem. | -- | --% |
Expenses | ||||
---|---|---|---|---|
YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
$0 | $91,700,417 | $91,700,417 | $4,250,000 | |
Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
$477,606 | $0 | 23 | $2,415,806 |
Estimate | |||
---|---|---|---|
Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
$0 | 192 | $499,742 | $95,950,464 |
Team Total Estimate | |||
---|---|---|---|
Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
$91,700,352 | $99,291,352 | $3,799,648 | $21,100,352 |
Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
$174,189,880 | $74,898,528 | ($-99,291,352) | $95,500,000 |
Rexall Place | |||||
---|---|---|---|---|---|
Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
Level 1 | 6000 | $165 | -- | - | |
Level 2 | 5000 | $120 | -- | - | |
Level 3 | 4000 | $99 | -- | - | |
Level 4 | 3000 | $70 | -- | - | |
Luxury | 1000 | $255 | -- | - | |
Total/Avg. | 19,000 | - | - | - |
Contracts
Pro Players Salaries (23)
Player | Age | Years | Salary | Remaining |
---|---|---|---|---|
Jack EichelJ. Eichel | 29 | 2 | $10,250,000 | $10,250,000 |
Morgan RiellyM. Rielly | 31 | 2 | $7,400,000 | $7,400,000 |
Joshua NorrisJ. Norris | 26 | 5 | $7,000,000 | $7,000,000 |
Ryan Nugent-HopkinsR. Nugent-Hopkins | 32 | 4 | $6,750,000 | $6,750,000 |
Boone JennerB. Jenner | 32 | 2 | $6,650,000 | $6,650,000 |
Esa LindellE. Lindell | 31 | 4 | $6,500,000 | $6,500,000 |
Vincent TrocheckV. Trocheck | 32 | 2 | $6,500,000 | $6,500,000 |
Noah HanifinN. Hanifin | 28 | 2 | $6,000,000 | $6,000,000 |
Mats ZuccarelloM. Zuccarello | 38 | 1 | $5,000,000 | $5,000,000 |
Ben ChiarotB. Chiarot | 34 | 1 | $4,500,000 | $4,500,000 |
Dylan SambergD. Samberg | 26 | 5 | $4,000,000 | $4,000,000 |
Shane PintoS. Pinto | 25 | 2 | $3,750,000 | $3,750,000 |
Matt RoyM. Roy | 30 | 1 | $3,000,000 | $3,000,000 |
John GibsonJ. Gibson | 32 | 1 | $2,750,000 | $2,750,000 |
Michael RasmussenM. Rasmussen | 26 | 1 | $2,000,000 | $2,000,000 |
Luke KuninL. Kunin | 28 | 3 | $2,000,000 | $2,000,000 |
Connor IngramC. Ingram | 28 | 2 | $1,800,000 | $1,800,000 |
Ty DellandreaT. Dellandrea | 25 | 2 | $1,300,000 | $1,300,000 |
Wyatt JohnstonW. Johnston | 22 | 1 | $1,000,417 | $1,000,417 |
Matthew KniesM. Knies | 23 | 2 | $925,000 | $925,000 |
Samuel ErssonS. Ersson | 26 | 1 | $925,000 | $925,000 |
Eric RobinsonE. Robinson | 30 | 3 | $900,000 | $900,000 |
Paul CotterP. Cotter | 26 | 1 | $800,000 | $800,000 |
23 Contracts | 28.7 | - | $91,700,417 | $91,700,417 |
Farm Players Salaries (22)
Player | Age | Years | Salary | Remaining |
---|---|---|---|---|
Jack CampbellJ. Campbell | 33 | 1 | $300,000 | $3,000,000 |
Tyler BoucherT. Boucher | 22 | 2 | $159,667 | $1,596,667 |
Mikey EyssimontM. Eyssimont | 29 | 3 | $150,000 | $1,500,000 |
Drew HellesonD. Helleson | 24 | 3 | $150,000 | $1,500,000 |
Michael CallahanM. Callahan | 26 | 2 | $150,000 | $1,500,000 |
Max JonesM. Jones | 27 | 1 | $130,000 | $1,300,000 |
Patrick BrownP. Brown | 33 | 2 | $100,000 | $1,000,000 |
Emil LillebergE. Lilleberg | 24 | 2 | $95,000 | $950,000 |
Cross HanasC. Hanas | 23 | 1 | $92,500 | $925,000 |
Josh DunneJ. Dunne | 27 | 1 | $90,000 | $900,000 |
Hugh McGingH. McGing | 27 | 5 | $90,000 | $900,000 |
Antti TuomistoA. Tuomisto | 24 | 3 | $86,750 | $867,500 |
Sebastian CossaS. Cossa | 23 | 3 | $86,333 | $863,333 |
John HaydenJ. Hayden | 30 | 2 | $85,000 | $850,000 |
Max WillmanM. Willman | 30 | 1 | $85,000 | $850,000 |
Dominik ShineD. Shine | 32 | 3 | $85,000 | $850,000 |
Ryan MastR. Mast | 22 | 3 | $83,056 | $830,556 |
Dennis GilbertD. Gilbert | 29 | 2 | $80,000 | $800,000 |
Alex TurcotteA. Turcotte | 24 | 2 | $80,000 | $800,000 |
Brian HalonenB. Halonen | 26 | 2 | $80,000 | $800,000 |
Marc McLaughlinM. McLaughlin | 26 | 2 | $80,000 | $800,000 |
Bear HughesB. Hughes | 24 | 3 | $77,500 | $775,000 |
22 Contracts | 26.6 | - | $24,158,056 | $24,158,056 |
Projections & Commitments
Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
---|---|---|---|---|---|---|---|
Jack EichelJ. Eichel | 29 | 2 | $10,250,000 | $10,250,000 | UFA | ||
Morgan RiellyM. Rielly | 31 | 2 | $7,400,000 | $7,400,000 | UFA | ||
Joshua NorrisJ. Norris | 26 | 5 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 |
Ryan Nugent-HopkinsR. Nugent-Hopkins | 32 | 4 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA |
Boone JennerB. Jenner | 32 | 2 | $6,650,000 | $6,650,000 | UFA | ||
Esa LindellE. Lindell | 31 | 4 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
Vincent TrocheckV. Trocheck | 32 | 2 | $6,500,000 | $6,500,000 | UFA | ||
Noah HanifinN. Hanifin | 28 | 2 | $6,000,000 | $6,000,000 | UFA | ||
Mats ZuccarelloM. Zuccarello | 38 | 1 | $5,000,000 | UFA | |||
Ben ChiarotB. Chiarot | 34 | 1 | $4,500,000 | UFA | |||
Dylan SambergD. Samberg | 26 | 5 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
Shane PintoS. Pinto | 25 | 2 | $3,750,000 | $3,750,000 | RFA | ||
Matt RoyM. Roy | 30 | 1 | $3,000,000 | UFA | |||
John GibsonJ. Gibson | 32 | 1 | $2,750,000 | UFA | |||
Michael RasmussenM. Rasmussen | 26 | 1 | $2,000,000 | RFA | |||
Luke KuninL. Kunin | 28 | 3 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | |
Connor IngramC. Ingram | 28 | 2 | $1,800,000 | $1,800,000 | UFA | ||
Ty DellandreaT. Dellandrea | 25 | 2 | $1,300,000 | $1,300,000 | RFA | ||
Wyatt JohnstonW. Johnston | 22 | 1 | $1,000,417 | RFA | |||
Matthew KniesM. Knies | 23 | 2 | $925,000 | $925,000 | RFA | ||
Samuel ErssonS. Ersson | 26 | 1 | $925,000 | RFA | |||
Eric RobinsonE. Robinson | 30 | 3 | $900,000 | $900,000 | $900,000 | UFA | |
Paul CotterP. Cotter | 26 | 1 | $800,000 | RFA | |||
23 Contracts | 28.7 | - | (23) $91,700,417 | (15) $71,725,000 | (6) $27,150,000 | (4) $24,250,000 | (2) $11,000,000 |
Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
---|---|---|---|---|---|---|---|
Jack CampbellJ. Campbell | 33 | 1 | $3,000,000 | UFA | |||
Tyler BoucherT. Boucher | 22 | 2 | $1,596,667 | $1,596,667 | RFA | ||
Mikey EyssimontM. Eyssimont | 29 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | |
Drew HellesonD. Helleson | 24 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | |
Michael CallahanM. Callahan | 26 | 2 | $1,500,000 | $1,500,000 | RFA | ||
Max JonesM. Jones | 27 | 1 | $1,300,000 | RFA | |||
Patrick BrownP. Brown | 33 | 2 | $1,000,000 | $1,000,000 | UFA | ||
Emil LillebergE. Lilleberg | 24 | 2 | $950,000 | $950,000 | RFA | ||
Cross HanasC. Hanas | 23 | 1 | $925,000 | RFA | |||
Josh DunneJ. Dunne | 27 | 1 | $900,000 | RFA | |||
Hugh McGingH. McGing | 27 | 5 | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 |
Antti TuomistoA. Tuomisto | 24 | 3 | $867,500 | $867,500 | $867,500 | RFA | |
Sebastian CossaS. Cossa | 23 | 3 | $863,333 | $863,333 | $863,333 | RFA | |
John HaydenJ. Hayden | 30 | 2 | $850,000 | $850,000 | UFA | ||
Max WillmanM. Willman | 30 | 1 | $850,000 | UFA | |||
Dominik ShineD. Shine | 32 | 3 | $850,000 | $850,000 | $850,000 | UFA | |
Ryan MastR. Mast | 22 | 3 | $830,556 | $830,556 | $830,556 | RFA | |
Dennis GilbertD. Gilbert | 29 | 2 | $800,000 | $800,000 | UFA | ||
Alex TurcotteA. Turcotte | 24 | 2 | $800,000 | $800,000 | RFA | ||
Brian HalonenB. Halonen | 26 | 2 | $800,000 | $800,000 | RFA | ||
Marc McLaughlinM. McLaughlin | 26 | 2 | $800,000 | $800,000 | RFA | ||
Bear HughesB. Hughes | 24 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
22 Contracts | 26.6 | - | (22) $24,158,056 | (17) $17,183,056 | (8) $8,086,389 | (1) $900,000 | (1) $900,000 |