Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Karlsson | 35 | D | $7,000,000 | $7,000,000 | UFA |
|||||||
Mike Matheson | 31 | D | $9,500,000 | UFA |
||||||||
Joe Pavelski | 40 | C/W | $6,000,000 | UFA |
||||||||
Patrick Kane | 36 | C/W | $10,800,000 | $10,800,000 | UFA |
|||||||
Jonathan Huberdeau | 32 | C/W | $3,000,150 | $3,000,150 | UFA |
|||||||
Jason Dickinson | 29 | C/W | $4,322,250 | $4,322,250 | UFA |
|||||||
Jamie Oleksiak | 32 | D | $6,720,000 | $6,720,000 | $6,720,000 | UFA |
||||||
Kevin Hayes | 33 | C/W | $4,480,000 | $4,480,000 | UFA |
|||||||
Tyler Johnson | 34 | C/W | $1,502,900 | $1,502,900 | UFA |
|||||||
Connor Bedard | 19 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Erik Gudbranson | 33 | D | $3,864,000 | UFA |
||||||||
Evan Rodrigues | 31 | C/W | $1,130,000 | $1,130,000 | $1,130,000 | UFA |
||||||
Warren Foegele | 29 | C/W | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
||||
Kevin Shattenkirk | 36 | D | $1,635,000 | $1,635,000 | UFA |
|||||||
Luke Glendening | 36 | C/W | $2,896,667 | UFA |
||||||||
Kent Johnson | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Erik Brannstrom | 25 | D | $936,000 | $936,000 | $936,000 | $936,000 | RFA |
|||||
Parker Kelly | 26 | C/W | $1,404,405 | $1,404,405 | RFA |
|||||||
Ridly Greig | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jordan Spence | 24 | D | $925,000 | RFA |
||||||||
Angus Crookshank | 25 | C/W | $855,100 | $855,100 | RFA |
|||||||
Stuart Skinner | 26 | G | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | UFA |
||||
Malcolm Subban | 31 | G | $833,333 | UFA |
||||||||
Special Salary | $6,833,334 | $2,333,334 | ||||||||||
Total | $82,854,089 | $52,001,755 | $15,151,950 | $6,376,950 | $5,440,950 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bob Boughner | 53 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Pavel Mintyukov | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Kyle Burroughs | 29 | D | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | UFA |
||||
Ryker Evans | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Victor Soderstrom | 24 | D | $925,000 | RFA |
||||||||
Vladislav Kolyachonok | 24 | D | $925,000 | RFA |
||||||||
Nick Caamano | 26 | C/W | $780,000 | $780,000 | $780,000 | RFA |
||||||
Jayden Grubbe | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Daniil Misyul | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Henrik Tikkanen | 24 | G | $750,000 | RFA |
||||||||
Total | $8,198,700 | $5,598,700 | $3,748,700 | $1,118,700 | $1,118,700 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,854,089 |
Cap Space | $645,911 |
Projections | |
---|---|
Current Cash Balance | $29,369,319 |
Projected Expenses | - $49,888,566 |
Projected Revenues | $59,459,940 |
Projected Cash Balance | $38,940,693 |
Revenues | |
---|---|
Total Income To Date | $30,831,080 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $26,209,040 |
Approx. Daily Expenses | $395,941 |
Attendance | |
---|---|
Home Games Played | 14 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |