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 | $77,059,167 | $77,059,167 | $5,750,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 21 / (1 out) | $647,500 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 1 | $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 |
| $86,051,422 | $86,051,422 | ($0) | $95,500,000 |
| Barclays Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $211 | -- | - | |
| Level 2 | 5000 | $155 | -- | - | |
| Level 3 | 4000 | $125 | -- | - | |
| Level 4 | 3000 | $100 | -- | - | |
| Luxury | 1000 | $280 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Cale MakarC. Makar | 27 | 5 | $12,000,000 |
| Mathew BarzalM. Barzal | 28 | 4 | $9,200,000 |
| Patrik LaineP. Laine | 27 | 3 | $8,000,000 |
| Nick SchmaltzN. Schmaltz | 29 | 3 | $6,000,000 |
| Barrett HaytonB. Hayton | 25 | 3 | $5,000,000 |
| Kyle PalmieriK. Palmieri | 34 | 2 | $4,750,000 |
| Frederik AndersenF. Andersen | 36 | 3 | $4,000,000 |
| Chris TanevC. Tanev | 36 | 5 | $3,750,000 |
| Yegor SharangovichY. Sharangovich | 27 | 1 | $3,350,000 |
| Corey PerryC. Perry | 40 | 1 | $3,000,000 |
| Brett KulakB. Kulak | 31 | 2 | $2,750,000 |
| Stefan NoesenS. Noesen | 32 | 3 | $2,750,000 |
| Martin FehervaryM. Fehervary | 26 | 2 | $2,700,000 |
| Alexander RomanovA. Romanov | 25 | 1 | $2,250,000 |
| Jesper BoqvistJ. Boqvist | 27 | 1 | $1,500,000 |
| Craig SmithC. Smith | 36 | 1 | $1,000,000 |
| Logan MaillouxL. Mailloux | 22 | 2 | $902,500 |
| Nico DawsN. Daws | 25 | 2 | $900,000 |
| Rory KerinsR. Kerins | 23 | 3 | $846,667 |
| Jake NeighboursJ. Neighbours | 23 | 1 | $835,000 |
| Brandon HalversonB. Halverson | 29 | 3 | $800,000 |
| Hudson ElynuikH. Elynuik | 28 | 2 | $775,000 |
| 22 Contracts | 28.9 | - | $77,059,167 |
Farm Players Salaries (8)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Brandon CoeB. Coe | 24 | 2 | $92,500 |
| Connor MackeyC. Mackey | 29 | 2 | $80,000 |
| Gustav LindstromG. Lindstrom | 27 | 1 | $80,000 |
| Colton WhiteC. White | 28 | 2 | $80,000 |
| Mac HollowellM. Hollowell | 27 | 1 | $80,000 |
| Scott HarringtonS. Harrington | 32 | 2 | $80,000 |
| Joe HickettsJ. Hicketts | 29 | 1 | $77,500 |
| Will CranleyW. Cranley | 23 | 3 | $77,500 |
| 8 Contracts | 27.4 | - | $6,475,000 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Cale MakarC. Makar | 27 | 5 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 |
| Mathew BarzalM. Barzal | 28 | 4 | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | UFA |
| Patrik LaineP. Laine | 27 | 3 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |
| Nick SchmaltzN. Schmaltz | 29 | 3 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
| Barrett HaytonB. Hayton | 25 | 3 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | |
| Kyle PalmieriK. Palmieri | 34 | 2 | $4,750,000 | $4,750,000 | UFA | ||
| Frederik AndersenF. Andersen | 36 | 3 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | |
| Chris TanevC. Tanev | 36 | 5 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 |
| Yegor SharangovichY. Sharangovich | 27 | 1 | $3,350,000 | RFA | |||
| Corey PerryC. Perry | 40 | 1 | $3,000,000 | UFA | |||
| Brett KulakB. Kulak | 31 | 2 | $2,750,000 | $2,750,000 | UFA | ||
| Stefan NoesenS. Noesen | 32 | 3 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | |
| Martin FehervaryM. Fehervary | 26 | 2 | $2,700,000 | $2,700,000 | RFA | ||
| Alexander RomanovA. Romanov | 25 | 1 | $2,250,000 | RFA | |||
| Jesper BoqvistJ. Boqvist | 27 | 1 | $1,500,000 | RFA | |||
| Craig SmithC. Smith | 36 | 1 | $1,000,000 | UFA | |||
| Logan MaillouxL. Mailloux | 22 | 2 | $902,500 | $902,500 | RFA | ||
| Nico DawsN. Daws | 25 | 2 | $900,000 | $900,000 | RFA | ||
| Rory KerinsR. Kerins | 23 | 3 | $846,667 | $846,667 | $846,667 | RFA | |
| Jake NeighboursJ. Neighbours | 23 | 1 | $835,000 | RFA | |||
| Brandon HalversonB. Halverson | 29 | 3 | $800,000 | $800,000 | $800,000 | UFA | |
| Hudson ElynuikH. Elynuik | 28 | 2 | $775,000 | $775,000 | UFA | ||
| 22 Contracts | 28.9 | - | (22) $77,059,167 | (16) $65,124,167 | (10) $52,346,667 | (3) $24,950,000 | (2) $15,750,000 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Brandon CoeB. Coe | 24 | 2 | $925,000 | $925,000 | RFA | ||
| Connor MackeyC. Mackey | 29 | 2 | $800,000 | $800,000 | UFA | ||
| Gustav LindstromG. Lindstrom | 27 | 1 | $800,000 | RFA | |||
| Colton WhiteC. White | 28 | 2 | $800,000 | $800,000 | UFA | ||
| Mac HollowellM. Hollowell | 27 | 1 | $800,000 | RFA | |||
| Scott HarringtonS. Harrington | 32 | 2 | $800,000 | $800,000 | UFA | ||
| Joe HickettsJ. Hicketts | 29 | 1 | $775,000 | UFA | |||
| Will CranleyW. Cranley | 23 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
| 8 Contracts | 27.4 | - | (8) $6,475,000 | (5) $4,100,000 | (1) $775,000 | (0) $0 | (0) $0 |