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 | $76,575,000 | $76,575,000 | $5,000,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 18 | $353,833 | |
| 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 |
| $93,675,221 | $93,675,221 | ($0) | $95,500,000 |
| Verizon Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $165 | -- | - | |
| Level 2 | 5000 | $112 | -- | - | |
| Level 3 | 4000 | $90 | -- | - | |
| Level 4 | 3000 | $65 | -- | - | |
| Luxury | 1000 | $250 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Connor HellebuyckC. Hellebuyck | 33 | 4 | $10,500,000 |
| Drew DoughtyD. Doughty | 37 | 1 | $10,000,000 |
| Zach WerenskiZ. Werenski | 29 | 4 | $10,000,000 |
| Chandler StephensonC. Stephenson | 32 | 5 | $6,000,000 |
| Blake ColemanB. Coleman | 35 | 1 | $5,500,000 |
| J.T. CompherJ. Compher | 31 | 3 | $5,100,000 |
| Jamie OleksiakJ. Oleksiak | 34 | 2 | $5,000,000 |
| Pavel ZachaP. Zacha | 29 | 1 | $4,500,000 |
| Sean MonahanS. Monahan | 32 | 1 | $3,750,000 |
| Mathieu OlivierM. Olivier | 29 | 3 | $3,000,000 |
| Jani HakanpaaJ. Hakanpaa | 34 | 1 | $3,000,000 |
| Vincent DesharnaisV. Desharnais | 30 | 2 | $2,100,000 |
| Travis DermottT. Dermott | 30 | 2 | $1,750,000 |
| David RittichD. Rittich | 34 | 1 | $1,750,000 |
| Jonatan BerggrenJ. Berggren | 26 | 1 | $1,500,000 |
| Samuel FagemoS. Fagemo | 26 | 1 | $1,350,000 |
| Mackie SamoskevichM. Samoskevich | 24 | 1 | $925,000 |
| Jaret Anderson-DolanJ. Anderson-Dolan | 27 | 1 | $850,000 |
| Jesper BrattJ. Bratt | 28 | 0 | $6,000,000 |
| J.T. MillerJ. Miller | 33 | 0 | $6,250,000 |
| Troy StecherT. Stecher | 32 | 0 | $1,700,000 |
| Gabriel VilardiG. Vilardi | 27 | 0 | $4,250,000 |
| 22 Contracts | 30.5 | - | $76,575,000 |
Farm Players Salaries (8)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Francesco PinelliF. Pinelli | 23 | 2 | $95,000 |
| Carter BergerC. Berger | 27 | 2 | $95,000 |
| Oskar OlaussonO. Olausson | 24 | 1 | $86,333 |
| Blade JenkinsB. Jenkins | 26 | 2 | $77,500 |
| Jamieson ReesJ. Rees | 25 | 0 | $0 |
| Tyler MaddenT. Madden | 27 | 0 | $0 |
| Helge GransH. Grans | 24 | 0 | $0 |
| Jean-Francois BerubeJ. Berube | 35 | 0 | $0 |
| 8 Contracts | 26.4 | - | $3,538,333 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Connor HellebuyckC. Hellebuyck | 33 | 4 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | UFA |
| Drew DoughtyD. Doughty | 37 | 1 | $10,000,000 | UFA | |||
| Zach WerenskiZ. Werenski | 29 | 4 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
| Chandler StephensonC. Stephenson | 32 | 5 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 |
| Blake ColemanB. Coleman | 35 | 1 | $5,500,000 | UFA | |||
| J.T. CompherJ. Compher | 31 | 3 | $5,100,000 | $5,100,000 | $5,100,000 | UFA | |
| Jamie OleksiakJ. Oleksiak | 34 | 2 | $5,000,000 | $5,000,000 | UFA | ||
| Pavel ZachaP. Zacha | 29 | 1 | $4,500,000 | UFA | |||
| Sean MonahanS. Monahan | 32 | 1 | $3,750,000 | UFA | |||
| Mathieu OlivierM. Olivier | 29 | 3 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | |
| Jani HakanpaaJ. Hakanpaa | 34 | 1 | $3,000,000 | UFA | |||
| Vincent DesharnaisV. Desharnais | 30 | 2 | $2,100,000 | $2,100,000 | UFA | ||
| Travis DermottT. Dermott | 30 | 2 | $1,750,000 | $1,750,000 | UFA | ||
| David RittichD. Rittich | 34 | 1 | $1,750,000 | UFA | |||
| Jonatan BerggrenJ. Berggren | 26 | 1 | $1,500,000 | RFA | |||
| Samuel FagemoS. Fagemo | 26 | 1 | $1,350,000 | RFA | |||
| Mackie SamoskevichM. Samoskevich | 24 | 1 | $925,000 | RFA | |||
| Jaret Anderson-DolanJ. Anderson-Dolan | 27 | 1 | $850,000 | RFA | |||
| Jesper BrattJ. Bratt | 28 | 0 | RFA | ||||
| J.T. MillerJ. Miller | 33 | 0 | UFA | ||||
| Troy StecherT. Stecher | 32 | 0 | UFA | ||||
| Gabriel VilardiG. Vilardi | 27 | 0 | RFA | ||||
| 22 Contracts | 30.5 | - | (18) $76,575,000 | (8) $43,450,000 | (5) $34,600,000 | (3) $26,500,000 | (1) $6,000,000 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Francesco PinelliF. Pinelli | 23 | 2 | $950,000 | $950,000 | RFA | ||
| Carter BergerC. Berger | 27 | 2 | $950,000 | $950,000 | UFA | ||
| Oskar OlaussonO. Olausson | 24 | 1 | $863,333 | RFA | |||
| Blade JenkinsB. Jenkins | 26 | 2 | $775,000 | $775,000 | RFA | ||
| Jamieson ReesJ. Rees | 25 | 0 | RFA | ||||
| Tyler MaddenT. Madden | 27 | 0 | RFA | ||||
| Helge GransH. Grans | 24 | 0 | RFA | ||||
| Jean-Francois BerubeJ. Berube | 35 | 0 | UFA | ||||
| 8 Contracts | 26.4 | - | (4) $3,538,333 | (3) $2,675,000 | (0) $0 | (0) $0 | (0) $0 |