Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $58,673,986 | 26 played / 15 rem. | $2,256,692 | 91.59% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $62,076,935 | $92,775,000 | $92,775,000 | $5,000,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $483,203 | $58,925,928 | 21 | $2,133,083 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $33,850,377 | 71 | $509,245 | $36,156,395 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $93,233,341 | $37,057,925 | $2,266,659 | $22,633,341 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $68,304,062 | $66,276,050 | ($-2,028,012) | $95,500,000 |
| HP Pavillion | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $169 | 5,692 | 94.9% | |
| Level 2 | 5000 | $127 | 3,907 | 78.1% | |
| Level 3 | 4000 | $83 | 3,906 | 97.7% | |
| Level 4 | 3000 | $50 | 2,941 | 98.0% | |
| Luxury | 1000 | $230 | 956 | 95.6% | |
| Total/Avg. | 19,000 | - | 17,402 | 91.6% | |
Contracts
Pro Players Salaries (21)
| Player | Age | Years | Salary | Remaining |
|---|---|---|---|---|
| Moritz SeiderM. Seider | 24 | 3 | $9,500,000 | $3,513,021 |
| Mark ScheifeleM. Scheifele | 32 | 1 | $9,500,000 | $3,513,021 |
| Filip ForsbergF. Forsberg | 31 | 4 | $8,500,000 | $3,143,229 |
| Vladislav GavrikovV. Gavrikov | 30 | 6 | $7,500,000 | $2,773,438 |
| Mikael BacklundM. Backlund | 36 | 1 | $6,500,000 | $2,403,646 |
| Ryan O'ReillyR. O'Reilly | 34 | 3 | $6,500,000 | $2,403,646 |
| Gustav ForslingG. Forsling | 29 | 4 | $6,000,000 | $2,218,750 |
| Mason MarchmentM. Marchment | 30 | 1 | $4,500,000 | $1,664,062 |
| Sam BennettS. Bennett | 29 | 2 | $4,500,000 | $1,664,062 |
| Ryan SuterR. Suter | 40 | 1 | $4,000,000 | $1,479,167 |
| Olli MaattaO. Maatta | 31 | 5 | $4,000,000 | $1,479,167 |
| Stuart SkinnerS. Skinner | 27 | 2 | $4,000,000 | $1,479,167 |
| Connor McMichaelC. McMichael | 24 | 2 | $3,750,000 | $1,386,719 |
| Anthony StolarzA. Stolarz | 31 | 2 | $2,750,000 | $1,016,927 |
| Cody GlassC. Glass | 26 | 3 | $2,500,000 | $924,479 |
| Matt GrzelcykM. Grzelcyk | 31 | 2 | $2,000,000 | $739,583 |
| Luke HughesL. Hughes | 22 | 2 | $1,850,000 | $684,115 |
| Alexey ToropchenkoA. Toropchenko | 26 | 3 | $1,700,000 | $628,646 |
| Blake LizotteB. Lizotte | 28 | 1 | $1,300,000 | $480,729 |
| David PerronD. Perron | 37 | 2 | $1,000,000 | $369,792 |
| Matej BlumelM. Blumel | 25 | 2 | $925,000 | $342,057 |
| 21 Contracts | 29.7 | - | $92,775,000 | $34,307,423 |
Farm Players Salaries (21)
| Player | Age | Years | Salary | Remaining |
|---|---|---|---|---|
| Kasperi KapanenK. Kapanen | 29 | 2 | $200,000 | $684,783 |
| Adam BoqvistA. Boqvist | 25 | 1 | $150,000 | $513,587 |
| Jaycob MegnaJ. Megna | 33 | 2 | $150,000 | $513,587 |
| Peyton KrebsP. Krebs | 24 | 3 | $125,000 | $427,989 |
| Hendrix LapierreH. Lapierre | 23 | 2 | $110,583 | $378,628 |
| Dylan GambrellD. Gambrell | 29 | 2 | $100,000 | $342,391 |
| William CarrierW. Carrier | 31 | 2 | $100,000 | $342,391 |
| Cal PetersenC. Petersen | 31 | 1 | $100,000 | $342,391 |
| Noah GregorN. Gregor | 27 | 1 | $95,000 | $325,272 |
| Yan KuznetsovY. Kuznetsov | 23 | 2 | $89,417 | $306,155 |
| Daniil ChaykaD. Chayka | 23 | 2 | $88,000 | $301,304 |
| Leo LoofL. Loof | 23 | 3 | $86,750 | $297,024 |
| Carson LambosC. Lambos | 22 | 3 | $86,333 | $295,598 |
| Chase StillmanC. Stillman | 22 | 3 | $86,333 | $295,598 |
| Ryder KorczakR. Korczak | 23 | 3 | $85,917 | $294,171 |
| Oskar PetterssonO. Pettersson | 23 | 3 | $83,500 | $285,897 |
| Henrik TikkanenH. Tikkanen | 25 | 3 | $82,375 | $282,045 |
| Noel GunlerN. Gunler | 24 | 3 | $81,375 | $278,621 |
| Phil KempP. Kemp | 26 | 1 | $77,500 | $265,353 |
| Reilly WalshR. Walsh | 26 | 1 | $77,500 | $265,353 |
| Matt TomkinsM. Tomkins | 31 | 1 | $77,500 | $265,353 |
| 21 Contracts | 25.9 | - | $21,330,835 | $7,303,491 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Moritz SeiderM. Seider | 24 | 3 | $9,500,000 | $9,500,000 | $9,500,000 | RFA | |
| Mark ScheifeleM. Scheifele | 32 | 1 | $9,500,000 | UFA | |||
| Filip ForsbergF. Forsberg | 31 | 4 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA |
| Vladislav GavrikovV. Gavrikov | 30 | 6 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 |
| Mikael BacklundM. Backlund | 36 | 1 | $6,500,000 | UFA | |||
| Ryan O'ReillyR. O'Reilly | 34 | 3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
| Gustav ForslingG. Forsling | 29 | 4 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
| Mason MarchmentM. Marchment | 30 | 1 | $4,500,000 | UFA | |||
| Sam BennettS. Bennett | 29 | 2 | $4,500,000 | $4,500,000 | UFA | ||
| Ryan SuterR. Suter | 40 | 1 | $4,000,000 | UFA | |||
| Olli MaattaO. Maatta | 31 | 5 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
| Stuart SkinnerS. Skinner | 27 | 2 | $4,000,000 | $4,000,000 | UFA | ||
| Connor McMichaelC. McMichael | 24 | 2 | $3,750,000 | $3,750,000 | RFA | ||
| Anthony StolarzA. Stolarz | 31 | 2 | $2,750,000 | $2,750,000 | UFA | ||
| Cody GlassC. Glass | 26 | 3 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | |
| Matt GrzelcykM. Grzelcyk | 31 | 2 | $2,000,000 | $2,000,000 | UFA | ||
| Luke HughesL. Hughes | 22 | 2 | $1,850,000 | $1,850,000 | RFA | ||
| Alexey ToropchenkoA. Toropchenko | 26 | 3 | $1,700,000 | $1,700,000 | $1,700,000 | UFA | |
| Blake LizotteB. Lizotte | 28 | 1 | $1,300,000 | UFA | |||
| David PerronD. Perron | 37 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Matej BlumelM. Blumel | 25 | 2 | $925,000 | $925,000 | RFA | ||
| 21 Contracts | 29.7 | - | (21) $92,775,000 | (16) $66,975,000 | (8) $46,200,000 | (4) $26,000,000 | (2) $11,500,000 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Kasperi KapanenK. Kapanen | 29 | 2 | $2,000,000 | $2,000,000 | UFA | ||
| Adam BoqvistA. Boqvist | 25 | 1 | $1,500,000 | RFA | |||
| Jaycob MegnaJ. Megna | 33 | 2 | $1,500,000 | $1,500,000 | UFA | ||
| Peyton KrebsP. Krebs | 24 | 3 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | |
| Hendrix LapierreH. Lapierre | 23 | 2 | $1,105,833 | $1,105,833 | RFA | ||
| Dylan GambrellD. Gambrell | 29 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| William CarrierW. Carrier | 31 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Cal PetersenC. Petersen | 31 | 1 | $1,000,000 | UFA | |||
| Noah GregorN. Gregor | 27 | 1 | $950,000 | RFA | |||
| Yan KuznetsovY. Kuznetsov | 23 | 2 | $894,167 | $894,167 | RFA | ||
| Daniil ChaykaD. Chayka | 23 | 2 | $880,000 | $880,000 | RFA | ||
| Leo LoofL. Loof | 23 | 3 | $867,500 | $867,500 | $867,500 | RFA | |
| Carson LambosC. Lambos | 22 | 3 | $863,334 | $863,334 | $863,334 | RFA | |
| Chase StillmanC. Stillman | 22 | 3 | $863,334 | $863,334 | $863,334 | RFA | |
| Ryder KorczakR. Korczak | 23 | 3 | $859,167 | $859,167 | $859,167 | RFA | |
| Oskar PetterssonO. Pettersson | 23 | 3 | $835,000 | $835,000 | $835,000 | RFA | |
| Henrik TikkanenH. Tikkanen | 25 | 3 | $823,750 | $823,750 | $823,750 | RFA | |
| Noel GunlerN. Gunler | 24 | 3 | $813,750 | $813,750 | $813,750 | RFA | |
| Phil KempP. Kemp | 26 | 1 | $775,000 | RFA | |||
| Reilly WalshR. Walsh | 26 | 1 | $775,000 | RFA | |||
| Matt TomkinsM. Tomkins | 31 | 1 | $775,000 | UFA | |||
| 21 Contracts | 25.9 | - | (21) $21,330,835 | (15) $15,555,835 | (8) $7,175,835 | (0) $0 | (0) $0 |