Player Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 33 | D | $13,000,000 | $13,000,000 | $13,000,000 | UFA |
||||||
Gabriel Landeskog | 30 | C/W | $5,666,143 | $5,666,143 | $5,666,143 | $5,666,143 | UFA |
|||||
Ryan Nugent-Hopkins | 30 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
|||||
Dylan Larkin | 26 | C/W | $5,709,600 | $5,709,600 | $5,709,600 | RFA |
||||||
Jonas Brodin | 29 | D | $6,210,000 | $6,210,000 | $6,210,000 | $6,210,000 | UFA |
|||||
Anthony Mantha | 28 | C/W | $3,088,800 | $5,745,600 | UFA |
|||||||
Erik Haula | 32 | C/W | $3,107,500 | $3,107,500 | UFA |
|||||||
Viktor Arvidsson | 30 | C/W | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | UFA |
|||||
Conor Garland | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
Victor Olofsson | 27 | C/W | $3,172,000 | $3,172,000 | RFA |
|||||||
Cody Ceci | 29 | D | $4,128,624 | $4,128,624 | $4,128,624 | UFA |
||||||
Duncan Keith | 39 | D | $3,333,333 | UFA |
||||||||
Patric Hornqvist | 36 | C/W | $975,000 | $975,000 | UFA |
|||||||
Alex Goligoski | 37 | D | $7,320,000 | UFA |
||||||||
Pius Suter | 27 | C/W | $3,042,000 | $3,042,000 | RFA |
|||||||
Ryan Lindgren | 25 | D | $2,808,000 | $2,808,000 | $2,808,000 | $2,808,000 | RFA |
|||||
Max Comtois | 24 | C/W | $1,852,088 | $1,852,088 | RFA |
|||||||
Oliver Wahlstrom | 23 | C/W | $900,000 | $900,000 | RFA |
|||||||
Nico Sturm | 28 | C/W | $754,000 | $2,113,333 | $2,113,333 | $2,113,333 | UFA |
|||||
Jake Walman | 27 | D | $754,000 | $754,000 | RFA |
|||||||
Jack Campbell | 31 | G | $2,687,500 | $2,687,500 | $2,687,500 | UFA |
||||||
Brian Elliott | 38 | G | $1,970,000 | $1,970,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $82,086,588 | $75,449,388 | $53,125,200 | $27,599,476 |
Coach Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Craig Berube | 56 | HC | $0 | $0 |
Player Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Frederik Gauthier | 28 | C/W | $631,800 | RFA |
||||||||
A.J. Greer | 26 | C/W | $721,000 | $721,000 | RFA |
|||||||
Victor Mete | 25 | D | $749,700 | $749,700 | RFA |
|||||||
Michael Amadio | 27 | C/W | $728,000 | $728,000 | RFA |
|||||||
Boris Katchouk | 25 | C/W | $781,083 | $781,083 | $781,083 | RFA |
||||||
Martin Kaut | 23 | C/W | $900,000 | $900,000 | RFA |
|||||||
Christian Wolanin | 28 | D | $764,167 | $764,167 | $764,167 | UFA |
||||||
Simon Benoit | 24 | D | $817,258 | $817,258 | RFA |
|||||||
Jake Christiansen | 23 | D | $900,000 | $900,000 | RFA |
|||||||
Nick DeSimone | 28 | D | $500,000 | RFA |
||||||||
Shane Bowers | 23 | C/W | $900,000 | $698,333 | $698,333 | $698,333 | RFA |
|||||
Wyatt Newpower | 25 | D | $741,000 | $741,000 | RFA |
|||||||
Sam Montembeault | 26 | G | $663,390 | $663,390 | $663,390 | RFA |
||||||
Brandon Bussi | 25 | G | $1,400,000 | $764,775 | $764,775 | $764,775 | RFA |
|||||
Mikhail Berdin | 25 | G | $695,250 | $695,250 | $695,250 | RFA |
||||||
Total | $11,892,648 | $9,923,956 | $4,366,998 | $1,463,108 |
Salary Cap | |
---|---|
Salary Cap | $81,500,000 |
Current Payroll | $82,086,588 |
Cap Space | $-586,588 |
Projections | |
---|---|
Current Cash Balance | $47,211,333 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $47,211,333 |
Revenues | |
---|---|
Total Income To Date | $6,436,800 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |