Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 35 | D | $13,000,000 | UFA |
||||||||
Ryan Nugent-Hopkins | 32 | C/W | $6,102,000 | $6,102,000 | UFA |
|||||||
Dylan Larkin | 28 | C/W | $5,709,600 | RFA |
||||||||
Boone Jenner | 32 | C/W | $3,813,750 | $3,813,750 | 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 | RFA |
||||||||
Jake Walman | 29 | D | $3,488,400 | $3,488,400 | $3,488,400 | 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 |
|||||
Daniel Sprong | 28 | C/W | $750,000 | RFA |
||||||||
Nico Sturm | 30 | C/W | $2,113,333 | $2,113,333 | UFA |
|||||||
Matt Benning | 31 | D | $1,150,000 | $1,150,000 | UFA |
|||||||
Michael Amadio | 29 | C/W | $782,325 | $782,325 | $782,325 | 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 |
||||||||
Arshdeep Bains | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Carter Hart | 26 | G | $3,688,533 | $3,688,533 | RFA |
|||||||
Scott Wedgewood | 32 | G | $805,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $81,329,573 | $50,167,266 | $32,374,650 | $28,103,925 | $788,175 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ethen Frank | 27 | C/W | $750,000 | RFA |
||||||||
Marcus Bjork | 27 | D | $950,000 | RFA |
||||||||
Christian Wolanin | 30 | D | $764,167 | UFA |
||||||||
A.J. Greer | 28 | C/W | $750,000 | RFA |
||||||||
Mike Hardman | 26 | C/W | $750,000 | 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 |
|||||||
Erik Portillo | 24 | G | $925,000 | RFA |
||||||||
Devin Cooley | 28 | G | $750,000 | RFA |
||||||||
Jesper Vikman | 23 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $10,892,500 | $3,473,333 | $925,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,329,573 |
Cap Space | $2,170,427 |
Projections | |
---|---|
Current Cash Balance | $14,761,804 |
Projected Expenses | - $53,372,592 |
Projected Revenues | $56,173,000 |
Projected Cash Balance | $17,562,212 |
Revenues | |
---|---|
Total Income To Date | $32,407,500 |
Avg. Income per Home Game | $2,160,500 |
Expenses | |
---|---|
Expenses Paid To Date | $28,088,218 |
Approx. Daily Expenses | $423,592 |
Attendance | |
---|---|
Home Games Played | 15 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |