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 | $70,188,000 | $70,188,000 | -- | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 15 | $169,333 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 0 | $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 |
| $192,226,200 | $192,226,200 | ($0) | $95,500,000 |
| Sommet Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $166 | -- | - | |
| Level 2 | 5000 | $136 | -- | - | |
| Level 3 | 4000 | $101 | -- | - | |
| Level 4 | 3000 | $68 | -- | - | |
| Luxury | 1000 | $295 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Aleksander BarkovA. Barkov | 31 | 1 | $11,350,000 |
| Andrei VasilevskiyA. Vasilevskiy | 32 | 5 | $9,000,000 |
| Aaron EkbladA. Ekblad | 30 | 2 | $8,750,000 |
| Adrian KempeA. Kempe | 30 | 3 | $7,750,000 |
| Alex TuchA. Tuch | 30 | 3 | $7,000,000 |
| Brandon HagelB. Hagel | 28 | 1 | $5,500,000 |
| Erik CernakE. Cernak | 29 | 2 | $5,200,000 |
| Ryan HartmanR. Hartman | 32 | 1 | $5,200,000 |
| Jonas SiegenthalerJ. Siegenthaler | 29 | 3 | $3,900,000 |
| Sam LaffertyS. Lafferty | 31 | 1 | $1,750,000 |
| Kyle BurroughsK. Burroughs | 31 | 1 | $1,250,000 |
| MacKenzie EntwistleM. Entwistle | 27 | 1 | $950,000 |
| Jakub DobesJ. Dobes | 25 | 1 | $925,000 |
| Zachary L'HeureuxZ. L'Heureux | 23 | 2 | $863,000 |
| Ethan BearE. Bear | 29 | 2 | $800,000 |
| Nicolas HagueN. Hague | 28 | 0 | $2,250,000 |
| Dennis CholowskiD. Cholowski | 28 | 0 | $1,500,000 |
| Evan RodriguesE. Rodrigues | 33 | 0 | $2,500,000 |
| Mario FerraroM. Ferraro | 28 | 0 | $3,250,000 |
| Ben McCartneyB. McCartney | 25 | 0 | $813,333 |
| Austin PoganskiA. Poganski | 30 | 0 | $1,500,000 |
| James GreenwayJ. Greenway | 28 | 0 | $775,000 |
| Logan ShawL. Shaw | 34 | 0 | $800,000 |
| 23 Contracts | 29.2 | - | $70,188,000 |
Farm Players Salaries (7)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Jagger FirkusJ. Firkus | 22 | 2 | $91,833 |
| Noel HoefenmayerN. Hoefenmayer | 27 | 1 | $77,500 |
| Josh JacobsJ. Jacobs | 30 | 0 | $0 |
| Nathan LegareN. Legare | 25 | 0 | $0 |
| Matthew WedmanM. Wedman | 27 | 0 | $0 |
| Magnus HellbergM. Hellberg | 35 | 0 | $0 |
| Kevin PoulinK. Poulin | 36 | 0 | $0 |
| 7 Contracts | 28.9 | - | $1,693,333 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Aleksander BarkovA. Barkov | 31 | 1 | $11,350,000 | UFA | |||
| Andrei VasilevskiyA. Vasilevskiy | 32 | 5 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 |
| Aaron EkbladA. Ekblad | 30 | 2 | $8,750,000 | $8,750,000 | UFA | ||
| Adrian KempeA. Kempe | 30 | 3 | $7,750,000 | $7,750,000 | $7,750,000 | UFA | |
| Alex TuchA. Tuch | 30 | 3 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | |
| Brandon HagelB. Hagel | 28 | 1 | $5,500,000 | UFA | |||
| Erik CernakE. Cernak | 29 | 2 | $5,200,000 | $5,200,000 | UFA | ||
| Ryan HartmanR. Hartman | 32 | 1 | $5,200,000 | UFA | |||
| Jonas SiegenthalerJ. Siegenthaler | 29 | 3 | $3,900,000 | $3,900,000 | $3,900,000 | UFA | |
| Sam LaffertyS. Lafferty | 31 | 1 | $1,750,000 | UFA | |||
| Kyle BurroughsK. Burroughs | 31 | 1 | $1,250,000 | UFA | |||
| MacKenzie EntwistleM. Entwistle | 27 | 1 | $950,000 | RFA | |||
| Jakub DobesJ. Dobes | 25 | 1 | $925,000 | RFA | |||
| Zachary L'HeureuxZ. L'Heureux | 23 | 2 | $863,000 | $863,000 | RFA | ||
| Ethan BearE. Bear | 29 | 2 | $800,000 | $800,000 | UFA | ||
| Nicolas HagueN. Hague | 28 | 0 | RFA | ||||
| Dennis CholowskiD. Cholowski | 28 | 0 | RFA | ||||
| Evan RodriguesE. Rodrigues | 33 | 0 | UFA | ||||
| Mario FerraroM. Ferraro | 28 | 0 | RFA | ||||
| Ben McCartneyB. McCartney | 25 | 0 | RFA | ||||
| Austin PoganskiA. Poganski | 30 | 0 | UFA | ||||
| James GreenwayJ. Greenway | 28 | 0 | RFA | ||||
| Logan ShawL. Shaw | 34 | 0 | UFA | ||||
| 23 Contracts | 29.2 | - | (15) $70,188,000 | (8) $43,263,000 | (4) $27,650,000 | (1) $9,000,000 | (1) $9,000,000 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Jagger FirkusJ. Firkus | 22 | 2 | $918,333 | $918,333 | RFA | ||
| Noel HoefenmayerN. Hoefenmayer | 27 | 1 | $775,000 | RFA | |||
| Josh JacobsJ. Jacobs | 30 | 0 | UFA | ||||
| Nathan LegareN. Legare | 25 | 0 | RFA | ||||
| Matthew WedmanM. Wedman | 27 | 0 | RFA | ||||
| Magnus HellbergM. Hellberg | 35 | 0 | UFA | ||||
| Kevin PoulinK. Poulin | 36 | 0 | UFA | ||||
| 7 Contracts | 28.9 | - | (2) $1,693,333 | (1) $918,333 | (0) $0 | (0) $0 | (0) $0 |