Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $96,559,491 | 41 played / 0 rem. | $2,355,110 | 90.72% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $99,547,408 | $99,340,417 | $99,340,417 | $4,250,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $517,398 | $95,297,331 | 22 | $2,354,473 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 0 | $539,533 | $0 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $95,297,331 | $0 | $202,669 | $24,697,331 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $171,618,439 | $171,618,439 | ($0) | $95,500,000 |
| Rexall Place | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $165 | 5,603 | 93.4% | |
| Level 2 | 5000 | $120 | 4,718 | 94.4% | |
| Level 3 | 4000 | $99 | 3,131 | 78.3% | |
| Level 4 | 3000 | $70 | 2,825 | 94.2% | |
| Luxury | 1000 | $255 | 959 | 95.9% | |
| Total/Avg. | 19,000 | - | 17,237 | 90.7% | |
Contracts
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| John CarlsonJ. Carlson | 35 | 2 | $10,740,000 |
| Jack EichelJ. Eichel | 29 | 2 | $10,250,000 |
| Joshua NorrisJ. Norris | 26 | 5 | $7,000,000 |
| Ryan Nugent-HopkinsR. Nugent-Hopkins | 32 | 4 | $6,750,000 |
| Boone JennerB. Jenner | 32 | 2 | $6,650,000 |
| Esa LindellE. Lindell | 31 | 4 | $6,500,000 |
| Vincent TrocheckV. Trocheck | 32 | 2 | $6,500,000 |
| Pavel BuchnevichP. Buchnevich | 30 | 2 | $6,300,000 |
| Noah HanifinN. Hanifin | 28 | 2 | $6,000,000 |
| Darcy KuemperD. Kuemper | 35 | 3 | $5,750,000 |
| Ben ChiarotB. Chiarot | 34 | 1 | $4,500,000 |
| Dylan SambergD. Samberg | 26 | 5 | $4,000,000 |
| Shane PintoS. Pinto | 25 | 2 | $3,750,000 |
| Matt RoyM. Roy | 30 | 1 | $3,000,000 |
| John GibsonJ. Gibson | 32 | 1 | $2,750,000 |
| Michael RasmussenM. Rasmussen | 26 | 1 | $2,000,000 |
| Luke KuninL. Kunin | 28 | 3 | $2,000,000 |
| Ty DellandreaT. Dellandrea | 25 | 2 | $1,300,000 |
| Wyatt JohnstonW. Johnston | 22 | 1 | $1,000,417 |
| Matthew KniesM. Knies | 23 | 2 | $925,000 |
| Eric RobinsonE. Robinson | 30 | 3 | $900,000 |
| Jack St. IvanyJ. St. Ivany | 26 | 2 | $775,000 |
| 22 Contracts | 29 | - | $99,340,417 |
Farm Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Jack CampbellJ. Campbell | 33 | 1 | $300,000 |
| Tyler BoucherT. Boucher | 22 | 2 | $159,667 |
| Mikey EyssimontM. Eyssimont | 29 | 3 | $150,000 |
| Michael CallahanM. Callahan | 26 | 2 | $150,000 |
| Max JonesM. Jones | 27 | 1 | $130,000 |
| Patrick BrownP. Brown | 33 | 2 | $100,000 |
| Emil LillebergE. Lilleberg | 24 | 2 | $95,000 |
| Cross HanasC. Hanas | 23 | 1 | $92,500 |
| Josh DunneJ. Dunne | 27 | 1 | $90,000 |
| Hugh McGingH. McGing | 27 | 5 | $90,000 |
| Antti TuomistoA. Tuomisto | 24 | 3 | $86,750 |
| Sebastian CossaS. Cossa | 23 | 3 | $86,333 |
| Zac JonesZ. Jones | 25 | 2 | $85,000 |
| John HaydenJ. Hayden | 30 | 2 | $85,000 |
| Max WillmanM. Willman | 30 | 1 | $85,000 |
| Dominik ShineD. Shine | 32 | 3 | $85,000 |
| Remi PoirierR. Poirier | 24 | 1 | $83,667 |
| Ryan MastR. Mast | 22 | 3 | $83,056 |
| Dennis GilbertD. Gilbert | 29 | 2 | $80,000 |
| Alex TurcotteA. Turcotte | 24 | 2 | $80,000 |
| Marc McLaughlinM. McLaughlin | 26 | 2 | $80,000 |
| Bear HughesB. Hughes | 24 | 3 | $77,500 |
| 22 Contracts | 26.5 | - | $23,544,723 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| John CarlsonJ. Carlson | 35 | 2 | $10,740,000 | $10,740,000 | UFA | ||
| Jack EichelJ. Eichel | 29 | 2 | $10,250,000 | $10,250,000 | 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 | ||
| Pavel BuchnevichP. Buchnevich | 30 | 2 | $6,300,000 | $6,300,000 | UFA | ||
| Noah HanifinN. Hanifin | 28 | 2 | $6,000,000 | $6,000,000 | UFA | ||
| Darcy KuemperD. Kuemper | 35 | 3 | $5,750,000 | $5,750,000 | $5,750,000 | 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 | |
| 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 | ||
| Eric RobinsonE. Robinson | 30 | 3 | $900,000 | $900,000 | $900,000 | UFA | |
| Jack St. IvanyJ. St. Ivany | 26 | 2 | $775,000 | $775,000 | RFA | ||
| 22 Contracts | 29 | - | (22) $99,340,417 | (17) $86,090,000 | (7) $32,900,000 | (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 | |
| 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 | |
| Zac JonesZ. Jones | 25 | 2 | $850,000 | $850,000 | 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 | |
| Remi PoirierR. Poirier | 24 | 1 | $836,667 | RFA | |||
| 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 | ||
| Marc McLaughlinM. McLaughlin | 26 | 2 | $800,000 | $800,000 | RFA | ||
| Bear HughesB. Hughes | 24 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
| 22 Contracts | 26.5 | - | (22) $23,544,723 | (16) $15,733,056 | (7) $6,586,389 | (1) $900,000 | (1) $900,000 |