Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Connor McDavid | 28 | C/W | $11,700,000 | RFA |
||||||||
Mark Stone | 33 | C/W | $4,830,750 | UFA |
||||||||
Bo Horvat | 30 | C/W | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | UFA |
|||||
Tim Stutzle | 23 | C/W | $7,515,000 | $7,515,000 | RFA |
|||||||
Clayton Keller | 26 | C/W | $6,692,400 | $6,692,400 | $6,692,400 | RFA |
||||||
MacKenzie Weegar | 31 | D | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | UFA |
||||
Rasmus Andersson | 28 | D | $4,258,800 | RFA |
||||||||
Dylan Cozens | 24 | C/W | $6,390,000 | RFA |
||||||||
Lucas Raymond | 23 | C/W | $925,000 | RFA |
||||||||
Jeff Petry | 37 | D | $3,600,000 | UFA |
||||||||
Eetu Luostarinen | 26 | C/W | $1,404,000 | $1,404,000 | $1,404,000 | RFA |
||||||
Alexis Lafreniere | 23 | C/W | $2,113,425 | RFA |
||||||||
TJ Brodie | 35 | D | $3,780,000 | $3,780,000 | $3,780,000 | UFA |
||||||
Nick Bonino | 37 | C/W | $2,934,000 | $2,934,000 | UFA |
|||||||
David Kampf | 30 | C/W | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | UFA |
|||||
Martin Fehervary | 25 | D | $799,584 | RFA |
||||||||
Pierre-Edouard Bellemare | 40 | C/W | $1,326,500 | UFA |
||||||||
Alexandre Carrier | 28 | D | $762,666 | RFA |
||||||||
Connor Hellebuyck | 32 | G | $6,271,499 | $6,271,499 | UFA |
|||||||
Martin Jones | 35 | G | $1,566,667 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $81,909,291 | $43,635,899 | $26,915,400 | $15,039,000 | $7,920,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sheldon Keefe | 44 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Troy Stecher | 31 | D | $750,000 | UFA |
||||||||
Johnathan Kovacevic | 27 | D | $710,700 | RFA |
||||||||
Juuso Valimaki | 26 | D | $936,000 | $936,000 | $936,000 | RFA |
||||||
Zemgus Girgensons | 31 | C/W | $750,000 | UFA |
||||||||
Patrick Brown | 33 | C/W | $750,000 | UFA |
||||||||
Chad Ruhwedel | 35 | D | $750,000 | UFA |
||||||||
Kieffer Bellows | 27 | C/W | $750,000 | RFA |
||||||||
Egor Sokolov | 25 | C/W | $750,000 | RFA |
||||||||
Thomas Bordeleau | 23 | C/W | $925,000 | RFA |
||||||||
Matthew Phillips | 27 | C/W | $718,425 | RFA |
||||||||
Ilya Solovyov | 24 | D | $745,500 | RFA |
||||||||
Scott Perunovich | 26 | D | $688,500 | RFA |
||||||||
Ville Heinola | 24 | D | $925,000 | RFA |
||||||||
Alex Jefferies | 23 | C/W | $750,000 | RFA |
||||||||
Cole Schwindt | 24 | C/W | $925,000 | RFA |
||||||||
Jared McIsaac | 25 | D | $722,925 | $722,925 | RFA |
|||||||
Lucas Ciona | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Tyson Hinds | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Joel Blomqvist | 23 | G | $925,000 | RFA |
||||||||
Sebastian Cossa | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Taylor Gauthier | 24 | G | $780,953 | $780,953 | RFA |
|||||||
Total | $17,028,003 | $5,214,878 | $3,711,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,909,291 |
Cap Space | $1,590,709 |
Projections | |
---|---|
Current Cash Balance | $57,623,819 |
Projected Expenses | - $63,138,428 |
Projected Revenues | $68,268,820 |
Projected Cash Balance | $62,754,211 |
Revenues | |
---|---|
Total Income To Date | $22,022,200 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $18,769,728 |
Approx. Daily Expenses | $426,611 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |