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 | $70,597,083 | $70,597,083 | $4,500,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 23 | $2,008,083 | |
| 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 |
| $126,776,652 | $126,776,652 | ($0) | $95,500,000 |
| Bell Centre | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $163 | -- | - | |
| Level 2 | 5000 | $108 | -- | - | |
| Level 3 | 4000 | $88 | -- | - | |
| Level 4 | 3000 | $63 | -- | - | |
| Luxury | 1000 | $228 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| John KlingbergJ. Klingberg | 33 | 3 | $7,000,000 |
| Andrew CoppA. Copp | 31 | 3 | $6,000,000 |
| Jack JohnsonJ. Johnson | 38 | 2 | $5,000,000 |
| Erik JohnsonE. Johnson | 37 | 2 | $5,000,000 |
| Barclay GoodrowB. Goodrow | 32 | 4 | $5,000,000 |
| Alex NedeljkovicA. Nedeljkovic | 29 | 2 | $5,000,000 |
| Vitek VanecekV. Vanecek | 29 | 3 | $4,500,000 |
| Thomas NovakT. Novak | 28 | 5 | $4,000,000 |
| Viktor ArvidssonV. Arvidsson | 32 | 1 | $3,950,000 |
| Dakota JoshuaD. Joshua | 29 | 2 | $3,500,000 |
| Matt NietoM. Nieto | 33 | 1 | $3,200,000 |
| Calle JarnkrokC. Jarnkrok | 34 | 1 | $3,200,000 |
| Jesper WallstedtJ. Wallstedt | 23 | 3 | $2,200,000 |
| Egor ZamulaE. Zamula | 25 | 2 | $2,000,000 |
| Cam AtkinsonC. Atkinson | 36 | 1 | $2,000,000 |
| Jake SandersonJ. Sanderson | 23 | 1 | $1,850,000 |
| Collin GrafC. Graf | 23 | 2 | $1,500,000 |
| Bobby BrinkB. Brink | 24 | 1 | $1,113,750 |
| Frank NazarF. Nazar | 21 | 3 | $950,000 |
| Michael CarconeM. Carcone | 29 | 2 | $950,000 |
| Emil AndraeE. Andrae | 23 | 3 | $903,333 |
| Philippe MyersP. Myers | 28 | 1 | $900,000 |
| Nikita AlexandrovN. Alexandrov | 25 | 2 | $880,000 |
| 23 Contracts | 28.9 | - | $70,597,083 |
Farm Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Emil BemstromE. Bemstrom | 26 | 2 | $125,000 |
| Callan FooteC. Foote | 27 | 3 | $95,000 |
| Hudson FaschingH. Fasching | 30 | 1 | $95,000 |
| Matthew PhillipsM. Phillips | 27 | 2 | $95,000 |
| Hunter JonesH. Jones | 25 | 2 | $92,500 |
| Gustav OlofssonG. Olofsson | 31 | 3 | $90,000 |
| Jason PolinJ. Polin | 26 | 4 | $90,000 |
| Chase PriskieC. Priskie | 29 | 3 | $90,000 |
| Jacob QuillanJ. Quillan | 23 | 1 | $87,500 |
| Caedan BankierC. Bankier | 22 | 3 | $86,750 |
| Tristen RobinsT. Robins | 24 | 2 | $86,333 |
| Jesse PuljujarviJ. Puljujarvi | 27 | 1 | $85,000 |
| Derrick PouliotD. Pouliot | 31 | 2 | $85,000 |
| Jacob MacDonaldJ. MacDonald | 32 | 2 | $85,000 |
| Jeff MalottJ. Malott | 29 | 1 | $85,000 |
| Cameron CrottyC. Crotty | 26 | 3 | $85,000 |
| Joey AndersonJ. Anderson | 27 | 2 | $80,000 |
| Matt LuffM. Luff | 28 | 2 | $80,000 |
| Hayden HodgsonH. Hodgson | 29 | 2 | $80,000 |
| Brendan WarrenB. Warren | 28 | 1 | $77,500 |
| Justin HryckowianJ. Hryckowian | 24 | 1 | $77,500 |
| Tim WasheT. Washe | 24 | 1 | $77,500 |
| Karsen DorwartK. Dorwart | 23 | 1 | $77,500 |
| 23 Contracts | 26.9 | - | $20,080,833 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| John KlingbergJ. Klingberg | 33 | 3 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | |
| Andrew CoppA. Copp | 31 | 3 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
| Jack JohnsonJ. Johnson | 38 | 2 | $5,000,000 | $5,000,000 | UFA | ||
| Erik JohnsonE. Johnson | 37 | 2 | $5,000,000 | $5,000,000 | UFA | ||
| Barclay GoodrowB. Goodrow | 32 | 4 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
| Alex NedeljkovicA. Nedeljkovic | 29 | 2 | $5,000,000 | $5,000,000 | UFA | ||
| Vitek VanecekV. Vanecek | 29 | 3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |
| Thomas NovakT. Novak | 28 | 5 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
| Viktor ArvidssonV. Arvidsson | 32 | 1 | $3,950,000 | UFA | |||
| Dakota JoshuaD. Joshua | 29 | 2 | $3,500,000 | $3,500,000 | UFA | ||
| Matt NietoM. Nieto | 33 | 1 | $3,200,000 | UFA | |||
| Calle JarnkrokC. Jarnkrok | 34 | 1 | $3,200,000 | UFA | |||
| Jesper WallstedtJ. Wallstedt | 23 | 3 | $2,200,000 | $2,200,000 | $2,200,000 | RFA | |
| Egor ZamulaE. Zamula | 25 | 2 | $2,000,000 | $2,000,000 | RFA | ||
| Cam AtkinsonC. Atkinson | 36 | 1 | $2,000,000 | UFA | |||
| Jake SandersonJ. Sanderson | 23 | 1 | $1,850,000 | RFA | |||
| Collin GrafC. Graf | 23 | 2 | $1,500,000 | $1,500,000 | RFA | ||
| Bobby BrinkB. Brink | 24 | 1 | $1,113,750 | RFA | |||
| Frank NazarF. Nazar | 21 | 3 | $950,000 | $950,000 | $950,000 | RFA | |
| Michael CarconeM. Carcone | 29 | 2 | $950,000 | $950,000 | UFA | ||
| Emil AndraeE. Andrae | 23 | 3 | $903,333 | $903,333 | $903,333 | RFA | |
| Philippe MyersP. Myers | 28 | 1 | $900,000 | UFA | |||
| Nikita AlexandrovN. Alexandrov | 25 | 2 | $880,000 | $880,000 | RFA | ||
| 23 Contracts | 28.9 | - | (23) $70,597,083 | (16) $54,383,333 | (8) $30,553,333 | (2) $9,000,000 | (1) $4,000,000 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Emil BemstromE. Bemstrom | 26 | 2 | $1,250,000 | $1,250,000 | RFA | ||
| Callan FooteC. Foote | 27 | 3 | $950,000 | $950,000 | $950,000 | UFA | |
| Hudson FaschingH. Fasching | 30 | 1 | $950,000 | UFA | |||
| Matthew PhillipsM. Phillips | 27 | 2 | $950,000 | $950,000 | UFA | ||
| Hunter JonesH. Jones | 25 | 2 | $925,000 | $925,000 | RFA | ||
| Gustav OlofssonG. Olofsson | 31 | 3 | $900,000 | $900,000 | $900,000 | UFA | |
| Jason PolinJ. Polin | 26 | 4 | $900,000 | $900,000 | $900,000 | $900,000 | UFA |
| Chase PriskieC. Priskie | 29 | 3 | $900,000 | $900,000 | $900,000 | UFA | |
| Jacob QuillanJ. Quillan | 23 | 1 | $875,000 | RFA | |||
| Caedan BankierC. Bankier | 22 | 3 | $867,500 | $867,500 | $867,500 | RFA | |
| Tristen RobinsT. Robins | 24 | 2 | $863,333 | $863,333 | RFA | ||
| Jesse PuljujarviJ. Puljujarvi | 27 | 1 | $850,000 | RFA | |||
| Derrick PouliotD. Pouliot | 31 | 2 | $850,000 | $850,000 | UFA | ||
| Jacob MacDonaldJ. MacDonald | 32 | 2 | $850,000 | $850,000 | UFA | ||
| Jeff MalottJ. Malott | 29 | 1 | $850,000 | UFA | |||
| Cameron CrottyC. Crotty | 26 | 3 | $850,000 | $850,000 | $850,000 | UFA | |
| Joey AndersonJ. Anderson | 27 | 2 | $800,000 | $800,000 | UFA | ||
| Matt LuffM. Luff | 28 | 2 | $800,000 | $800,000 | UFA | ||
| Hayden HodgsonH. Hodgson | 29 | 2 | $800,000 | $800,000 | UFA | ||
| Brendan WarrenB. Warren | 28 | 1 | $775,000 | UFA | |||
| Justin HryckowianJ. Hryckowian | 24 | 1 | $775,000 | RFA | |||
| Tim WasheT. Washe | 24 | 1 | $775,000 | RFA | |||
| Karsen DorwartK. Dorwart | 23 | 1 | $775,000 | RFA | |||
| 23 Contracts | 26.9 | - | (23) $20,080,833 | (15) $13,455,833 | (6) $5,367,500 | (1) $900,000 | (0) $0 |