EDM Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$5,627,191	2 played / 39 rem.	$2,813,596	86.69%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,442,756	$107,315,000	$107,315,000	-$3,575,000	$4,250,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$580,081	$8,015,190	23	0	$2,281,000

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
171	$603,054	$103,122,234	$112,543,820

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$114,345,920	$103,634,041	$365,959	$26,734,041
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$121,686,146	$177,429,638	$187,595,889	$10,166,251

Rexall Place
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$165	5,765	96.1%
Level 2	5000	$120	4,814	96.3%
Level 3	4000	$99	3,214	80.3%
Level 4	3000	$70	2,240	74.7%
Luxury	3000	$255	2,173	72.4%
Total/Avg.	21,000	—	18,205	86.7%

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
John CarlsonJ. Carlson	36	1	$10,740,000	$9,927,243
Jack EichelJ. Eichel	30	1	$10,250,000	$9,474,324
Wyatt JohnstonW. Johnston	23	1	$8,500,000	$7,856,757
Brandon MontourB. Montour	32	2	$7,150,000	$6,608,919
Josh NorrisJ. Norris	27	4	$7,000,000	$6,470,270
Ryan Nugent-HopkinsR. Nugent-Hopkins	33	3	$6,750,000	$6,239,189
Vincent TrocheckV. Trocheck	33	1	$6,500,000	$6,008,108
Noah HanifinN. Hanifin	29	1	$6,000,000	$5,545,946
John GibsonJ. Gibson	33	3	$6,000,000	$5,545,946
Darcy KuemperD. Kuemper	36	2	$5,750,000	$5,314,865
Blake ColemanB. Coleman	35	1	$5,500,000	$5,083,784
Simon BenoitS. Benoit	28	4	$4,500,000	$4,159,459
Will CuylleW. Cuylle	24	1	$4,250,000	$3,928,378
Simon EdvinssonS. Edvinsson	23	2	$4,000,000	$3,697,297
Dylan SambergD. Samberg	27	4	$4,000,000	$3,697,297
Shane PintoS. Pinto	26	1	$3,750,000	$3,466,216
Ty DellandreaT. Dellandrea	26	1	$1,300,000	$1,201,622
Emil LillebergE. Lilleberg	25	1	$950,000	$878,108
Matthew KniesM. Knies	24	1	$925,000	$855,000
Elmer SoderblomE. Soderblom	25	2	$900,000	$831,892
Eric RobinsonE. Robinson	31	2	$900,000	$831,892
Alex TurcotteA. Turcotte	25	1	$850,000	$785,676
Jack St. IvanyJ. St. Ivany	27	1	$850,000	$785,676
23 Contracts	28.6	-	$107,315,000	$99,193,864
Coach: Todd McLellan	58	2	$4,250,000	-

Farm Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Keegan KolesarK. Kolesar	29	3	$200,000	$1,869,159
Tyler BoucherT. Boucher	23	1	$159,667	$1,492,212
Josh SamanskiJ. Samanski	24	3	$150,000	$1,401,869
Michael CallahanM. Callahan	27	1	$150,000	$1,401,869
Max JonesM. Jones	28	3	$130,000	$1,214,953
Cross HanasC. Hanas	24	4	$110,000	$1,028,037
Nick DeSimoneN. DeSimone	32	3	$100,000	$934,579
Josh DunneJ. Dunne	28	3	$100,000	$934,579
Mikulas HovorkaM. Hovorka	25	3	$100,000	$934,579
Patrick BrownP. Brown	34	1	$100,000	$934,579
Michael Brandsegg-NygardM. Brandsegg-Nygard	21	3	$97,500	$911,215
Ian MooreI. Moore	24	3	$92,500	$864,486
Emmitt FinnieE. Finnie	21	3	$92,167	$861,371
Charles Alexis LegaultC. Alexis Legault	23	3	$91,583	$855,919
Lucas MercuriL. Mercuri	24	3	$90,500	$845,794
Ondrej BecherO. Becher	22	3	$89,000	$831,776
Antti TuomistoA. Tuomisto	25	2	$86,750	$810,748
Sebastian CossaS. Cossa	24	2	$86,333	$806,853
Dominik ShineD. Shine	33	2	$85,000	$794,393
Marc McLaughlinM. McLaughlin	27	1	$85,000	$794,393
Remi PoirierR. Poirier	25	1	$85,000	$794,393
21 Contracts	25.9	-	$22,810,000	$21,317,756
Farm Coach: Dan Bylsma	55	2	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
John CarlsonJ. Carlson	D	36	1	10.3	$10,740,000	UFA · 37y
Jack EichelJ. Eichel	F	30	1	9.9	$10,250,000	UFA · 31y
Wyatt JohnstonW. Johnston	F	23	1	8.2	$8,500,000	RFA · 24y
Brandon MontourB. Montour	D	32	2	6.9	$7,150,000	$7,150,000	UFA · 34y
Josh NorrisJ. Norris	F	27	4	6.7	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA · 31y
Ryan Nugent-HopkinsR. Nugent-Hopkins	F	33	3	6.5	$6,750,000	$6,750,000	$6,750,000	UFA · 36y
Vincent TrocheckV. Trocheck	F	33	1	6.3	$6,500,000	UFA · 34y
Noah HanifinN. Hanifin	D	29	1	5.8	$6,000,000	UFA · 30y
John GibsonJ. Gibson	G	33	3	5.8	$6,000,000	$6,000,000	$6,000,000	UFA · 36y
Darcy KuemperD. Kuemper	G	36	2	5.5	$5,750,000	$5,750,000	UFA · 38y
Blake ColemanB. Coleman	F	35	1	5.3	$5,500,000	UFA · 36y
Simon BenoitS. Benoit	D	28	4	4.3	$4,500,000	$4,500,000	$4,500,000	$4,500,000	UFA · 32y
Will CuylleW. Cuylle	F	24	1	4.1	$4,250,000	RFA · 25y
Simon EdvinssonS. Edvinsson	D	23	2	3.8	$4,000,000	$4,000,000	RFA · 25y
Dylan SambergD. Samberg	D	27	4	3.8	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA · 31y
Shane PintoS. Pinto	F	26	1	3.6	$3,750,000	RFA · 27y
Ty DellandreaT. Dellandrea	F	26	1	1.3	$1,300,000	RFA · 27y
Emil LillebergE. Lilleberg	D	25	1	0.9	$950,000	RFA · 26y
Matthew KniesM. Knies	F	24	1	0.9	$925,000	RFA · 25y
Elmer SoderblomE. Soderblom	F	25	2	0.9	$900,000	$900,000	RFA · 27y
Eric RobinsonE. Robinson	F	31	2	0.9	$900,000	$900,000	UFA · 33y
Alex TurcotteA. Turcotte	F	25	1	0.8	$850,000	RFA · 26y
Jack St. IvanyJ. St. Ivany	D	27	1	0.8	$850,000	RFA · 28y
Total: 23	—	28.6	—	103.2%	23 $107,315,000	10 $46,950,000	5 $28,250,000	3 $15,500,000	0 $0
Special Salary Cap Value				3.44%	-$3,575,000
Estimated Cap Space					$365,959
Est. Above $76.90m Floor					$26,734,041

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Keegan KolesarK. Kolesar	F	29	3	1.9	$2,000,000	$2,000,000	$2,000,000	UFA · 32y
Tyler BoucherT. Boucher	F	23	1	1.5	$1,596,667	RFA · 24y
Josh SamanskiJ. Samanski	F	24	3	1.4	$1,500,000	$1,500,000	$1,500,000	RFA · 27y
Michael CallahanM. Callahan	D	27	1	1.4	$1,500,000	RFA · 28y
Max JonesM. Jones	F	28	3	1.3	$1,300,000	$1,300,000	$1,300,000	UFA · 31y
Cross HanasC. Hanas	F	24	4	1.1	$1,100,000	$1,100,000	$1,100,000	$1,100,000	RFA · 28y
Nick DeSimoneN. DeSimone	D	32	3	1.0	$1,000,000	$1,000,000	$1,000,000	UFA · 35y
Josh DunneJ. Dunne	F	28	3	1.0	$1,000,000	$1,000,000	$1,000,000	UFA · 31y
Mikulas HovorkaM. Hovorka	D	25	3	1.0	$1,000,000	$1,000,000	$1,000,000	RFA · 28y
Patrick BrownP. Brown	F	34	1	1.0	$1,000,000	UFA · 35y
Michael Brandsegg-NygardM. Brandsegg-Nygard	F	21	3	0.9	$975,000	$975,000	$975,000	RFA · 24y
Ian MooreI. Moore	R/D	24	3	0.9	$925,000	$925,000	$925,000	RFA · 27y
Emmitt FinnieE. Finnie	F	21	3	0.9	$921,667	$921,667	$921,667	RFA · 24y
Charles Alexis LegaultC. Alexis Legault	D	23	3	0.9	$915,833	$915,833	$915,833	RFA · 26y
Lucas MercuriL. Mercuri	F	24	3	0.9	$905,000	$905,000	$905,000	RFA · 27y
Ondrej BecherO. Becher	F	22	3	0.9	$890,000	$890,000	$890,000	RFA · 25y
Antti TuomistoA. Tuomisto	D	25	2	0.8	$867,500	$867,500	RFA · 27y
Sebastian CossaS. Cossa	G	24	2	0.8	$863,333	$863,333	RFA · 26y
Dominik ShineD. Shine	F	33	2	0.8	$850,000	$850,000	UFA · 35y
Marc McLaughlinM. McLaughlin	F	27	1	0.8	$850,000	RFA · 28y
Remi PoirierR. Poirier	G	25	1	0.8	$850,000	RFA · 26y
Total: 21	—	25.9	—	0.0%	21 $22,810,000	16 $17,013,333	13 $14,432,500	1 $1,100,000	0 $0

Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.

Salary Retentions (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Acquired	Brandon Montour	-$3,575,000	50%	WPG	Sep 12, 2026
Net Retained Cap		-$3,575,000