Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Nugent-Hopkins | 32 | C/W | $6,102,000 | $6,102,000 | UFA |
|||||||
Dylan Larkin | 28 | C/W | $5,709,600 | $9,231,000 | $9,231,000 | $9,231,000 | $9,231,000 | $9,231,000 | UFA |
|||
Brayden Schenn | 33 | C/W | $8,750,000 | $8,750,000 | $8,750,000 | $8,750,000 | UFA |
|||||
Erik Haula | 34 | C/W | $5,429,250 | $5,429,250 | $5,429,250 | $5,429,250 | UFA |
|||||
Anders Lee | 34 | C/W | $6,754,500 | $6,754,500 | $6,754,500 | $6,754,500 | UFA |
|||||
Thomas Chabot | 28 | D | $5,988,000 | $8,320,000 | $8,320,000 | $8,320,000 | UFA |
|||||
Jake Walman | 29 | D | $3,488,400 | $3,488,400 | $3,488,400 | UFA |
||||||
T.J. Oshie | 38 | C/W | $3,750,000 | $3,750,000 | UFA |
|||||||
Cody Ceci | 31 | D | $4,128,624 | UFA |
||||||||
Damon Severson | 30 | D | $4,407,000 | $4,407,000 | $4,407,000 | $4,407,000 | UFA |
|||||
Frederick Gaudreau | 32 | C/W | $1,975,000 | $1,975,000 | $1,975,000 | $1,975,000 | UFA |
|||||
Mark Giordano | 41 | D | $5,000,000 | UFA |
||||||||
Daniel Sprong | 28 | C/W | $750,000 | RFA |
||||||||
Connor Murphy | 32 | D | $3,915,450 | $3,915,450 | UFA |
|||||||
Nico Sturm | 30 | C/W | $2,113,333 | $2,113,333 | UFA |
|||||||
Michael Amadio | 29 | C/W | $782,325 | $782,325 | $782,325 | UFA |
||||||
Eric Robinson | 30 | C/W | $1,641,600 | $1,641,600 | UFA |
|||||||
Michael Carcone | 29 | C/W | $788,175 | $788,175 | $788,175 | $788,175 | $788,175 | UFA |
||||
Boris Katchouk | 27 | C/W | $781,083 | RFA |
||||||||
Carter Hart | 26 | G | $3,688,533 | $3,688,533 | RFA |
|||||||
Erik Portillo | 24 | G | $925,000 | $752,166 | $752,166 | $752,166 | $752,166 | RFA |
||||
Special Salary | $6,500,000 | |||||||||||
Total | $83,367,873 | $71,888,732 | $50,677,816 | $46,407,091 | $10,771,341 | $9,231,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Craig Berube | 58 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Michael McCarron | 30 | C/W | $862,500 | $862,500 | $862,500 | UFA |
||||||
Emil Bemstrom | 26 | C/W | $750,000 | $806,000 | $806,000 | RFA |
||||||
Alexander Holtz | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Ethen Frank | 27 | C/W | $750,000 | $866,250 | $866,250 | $866,250 | $866,250 | UFA |
||||
Marcus Bjork | 27 | D | $950,000 | RFA |
||||||||
Christian Wolanin | 30 | D | $764,167 | UFA |
||||||||
Jake Christiansen | 25 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
A.J. Greer | 28 | C/W | $750,000 | RFA |
||||||||
Mike Hardman | 26 | C/W | $750,000 | RFA |
||||||||
Arshdeep Bains | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Shane Bowers | 25 | C/W | $698,333 | $698,333 | RFA |
|||||||
Jack Ahcan | 28 | D | $780,000 | RFA |
||||||||
Matthew Maggio | 22 | C/W | $1,000,000 | RFA |
||||||||
Brandon Coe | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Samuel Knazko | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Brandon Bussi | 27 | G | $764,775 | $764,775 | RFA |
|||||||
Devin Cooley | 28 | G | $750,000 | $825,750 | $825,750 | $825,750 | $825,750 | $825,750 | UFA |
|||
Jesper Vikman | 23 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $14,944,775 | $10,198,608 | $5,035,500 | $2,442,000 | $1,692,000 | $825,750 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,367,873 |
Cap Space | $132,127 |
Projections | |
---|---|
Current Cash Balance | $21,581,681 |
Projected Expenses | - $6,806,018 |
Projected Revenues | $4,015,206 |
Projected Cash Balance | $18,790,869 |
Revenues | |
---|---|
Total Income To Date | $78,296,520 |
Avg. Income per Home Game | $2,007,603 |
Expenses | |
---|---|
Expenses Paid To Date | $73,313,797 |
Approx. Daily Expenses | $400,354 |
Attendance | |
---|---|
Home Games Played | 39 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |