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 | $73,345,834 | $73,345,834 | $4,000,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 17 | $1,010,333 | |
| 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 |
| $34,979,424 | $34,979,424 | ($0) | $95,500,000 |
| Enterprise Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $170 | -- | - | |
| Level 2 | 5000 | $125 | -- | - | |
| Level 3 | 4000 | $98 | -- | - | |
| Level 4 | 3000 | $70 | -- | - | |
| Luxury | 1000 | $255 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Travis KonecnyT. Konecny | 29 | 3 | $8,550,000 |
| Lucas RaymondL. Raymond | 24 | 4 | $8,300,000 |
| Erik KarlssonE. Karlsson | 36 | 2 | $8,000,000 |
| Thomas ChabotT. Chabot | 29 | 2 | $8,000,000 |
| Claude GirouxC. Giroux | 38 | 1 | $7,500,000 |
| Seth JarvisS. Jarvis | 24 | 3 | $7,400,000 |
| Jonathan DrouinJ. Drouin | 31 | 2 | $5,500,000 |
| Anthony CirelliA. Cirelli | 29 | 1 | $5,000,000 |
| Artem ZubA. Zub | 31 | 2 | $4,500,000 |
| Nic DowdN. Dowd | 36 | 2 | $2,700,000 |
| Pavel MintyukovP. Mintyukov | 23 | 1 | $1,701,667 |
| Nick BlankenburgN. Blankenburg | 28 | 1 | $1,500,000 |
| Andreas AthanasiouA. Athanasiou | 32 | 2 | $1,000,000 |
| Cutter GauthierC. Gauthier | 22 | 2 | $950,000 |
| Joel HanleyJ. Hanley | 35 | 1 | $950,000 |
| Beck MalenstynB. Malenstyn | 28 | 1 | $900,000 |
| Mavrik BourqueM. Bourque | 24 | 1 | $894,167 |
| Patrick KaneP. Kane | 38 | 0 | $11,250,000 |
| Ryan PoehlingR. Poehling | 27 | 0 | $1,400,000 |
| Jared SpurgeonJ. Spurgeon | 37 | 0 | $7,000,000 |
| Samuel MontembeaultS. Montembeault | 30 | 0 | $2,800,000 |
| Ukko-Pekka LuukkonenU. Luukkonen | 27 | 0 | $1,000,000 |
| 22 Contracts | 29.9 | - | $73,345,834 |
Farm Players Salaries (14)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| James ReimerJ. Reimer | 38 | 1 | $140,000 |
| Georgii MerkulovG. Merkulov | 26 | 2 | $92,500 |
| Henri NikkanenH. Nikkanen | 25 | 1 | $92,500 |
| Hunter SkinnerH. Skinner | 25 | 1 | $92,500 |
| Jacob BrysonJ. Bryson | 29 | 2 | $90,000 |
| Logan MorrisonL. Morrison | 24 | 1 | $87,000 |
| Vincent IorioV. Iorio | 24 | 1 | $86,333 |
| Isaiah GeorgeI. George | 22 | 2 | $83,833 |
| Zack OstapchukZ. Ostapchuk | 23 | 1 | $82,500 |
| Zach SawchenkoZ. Sawchenko | 29 | 2 | $82,500 |
| Adam SykoraA. Sykora | 22 | 2 | $80,667 |
| Cale FleuryC. Fleury | 28 | 0 | $0 |
| Jeremie PoirierJ. Poirier | 24 | 0 | $0 |
| Mathias LaferriereM. Laferriere | 26 | 0 | $0 |
| 14 Contracts | 26.1 | - | $10,103,333 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Travis KonecnyT. Konecny | 29 | 3 | $8,550,000 | $8,550,000 | $8,550,000 | UFA | |
| Lucas RaymondL. Raymond | 24 | 4 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | RFA |
| Erik KarlssonE. Karlsson | 36 | 2 | $8,000,000 | $8,000,000 | UFA | ||
| Thomas ChabotT. Chabot | 29 | 2 | $8,000,000 | $8,000,000 | UFA | ||
| Claude GirouxC. Giroux | 38 | 1 | $7,500,000 | UFA | |||
| Seth JarvisS. Jarvis | 24 | 3 | $7,400,000 | $7,400,000 | $7,400,000 | RFA | |
| Jonathan DrouinJ. Drouin | 31 | 2 | $5,500,000 | $5,500,000 | UFA | ||
| Anthony CirelliA. Cirelli | 29 | 1 | $5,000,000 | UFA | |||
| Artem ZubA. Zub | 31 | 2 | $4,500,000 | $4,500,000 | UFA | ||
| Nic DowdN. Dowd | 36 | 2 | $2,700,000 | $2,700,000 | UFA | ||
| Pavel MintyukovP. Mintyukov | 23 | 1 | $1,701,667 | RFA | |||
| Nick BlankenburgN. Blankenburg | 28 | 1 | $1,500,000 | UFA | |||
| Andreas AthanasiouA. Athanasiou | 32 | 2 | $1,000,000 | $1,000,000 | UFA | ||
| Cutter GauthierC. Gauthier | 22 | 2 | $950,000 | $950,000 | RFA | ||
| Joel HanleyJ. Hanley | 35 | 1 | $950,000 | UFA | |||
| Beck MalenstynB. Malenstyn | 28 | 1 | $900,000 | UFA | |||
| Mavrik BourqueM. Bourque | 24 | 1 | $894,167 | RFA | |||
| Patrick KaneP. Kane | 38 | 0 | UFA | ||||
| Ryan PoehlingR. Poehling | 27 | 0 | RFA | ||||
| Jared SpurgeonJ. Spurgeon | 37 | 0 | UFA | ||||
| Samuel MontembeaultS. Montembeault | 30 | 0 | UFA | ||||
| Ukko-Pekka LuukkonenU. Luukkonen | 27 | 0 | RFA | ||||
| 22 Contracts | 29.9 | - | (17) $73,345,834 | (10) $54,900,000 | (3) $24,250,000 | (1) $8,300,000 | (0) $0 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| James ReimerJ. Reimer | 38 | 1 | $1,400,000 | UFA | |||
| Georgii MerkulovG. Merkulov | 26 | 2 | $925,000 | $925,000 | RFA | ||
| Henri NikkanenH. Nikkanen | 25 | 1 | $925,000 | RFA | |||
| Hunter SkinnerH. Skinner | 25 | 1 | $925,000 | RFA | |||
| Jacob BrysonJ. Bryson | 29 | 2 | $900,000 | $900,000 | UFA | ||
| Logan MorrisonL. Morrison | 24 | 1 | $870,000 | RFA | |||
| Vincent IorioV. Iorio | 24 | 1 | $863,333 | RFA | |||
| Isaiah GeorgeI. George | 22 | 2 | $838,333 | $838,333 | RFA | ||
| Zack OstapchukZ. Ostapchuk | 23 | 1 | $825,000 | RFA | |||
| Zach SawchenkoZ. Sawchenko | 29 | 2 | $825,000 | $825,000 | UFA | ||
| Adam SykoraA. Sykora | 22 | 2 | $806,667 | $806,667 | RFA | ||
| Cale FleuryC. Fleury | 28 | 0 | RFA | ||||
| Jeremie PoirierJ. Poirier | 24 | 0 | RFA | ||||
| Mathias LaferriereM. Laferriere | 26 | 0 | RFA | ||||
| 14 Contracts | 26.1 | - | (11) $10,103,333 | (5) $4,295,000 | (0) $0 | (0) $0 | (0) $0 |