Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
David Pastrnak | 94 | 30 | C/W | $11,441,250 | $11,441,250 | $11,441,250 | $11,441,250 | UFA |
|||||
Bo Horvat | 87 | 31 | C/W | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
||||||
Charlie Coyle | 87 | 34 | C/W | $9,150,000 | UFA |
||||||||
Ryan Nugent-Hopkins | 87 | 33 | C/W | $6,102,000 | UFA |
||||||||
Connor Bedard | 86 | 20 | C/W | $925,000 | $925,000 | RFA |
|||||||
Cam Fowler | 85 | 34 | D | $6,060,000 | $6,060,000 | UFA |
|||||||
Erik Karlsson | 85 | 36 | D | $7,000,000 | UFA |
||||||||
Sam Bennett | 84 | 30 | C/W | $4,579,875 | $4,579,875 | $4,579,875 | UFA |
||||||
Warren Foegele | 83 | 30 | C/W | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
|||||
Kent Johnson | 83 | 23 | C/W | $925,000 | RFA |
||||||||
Erik Gudbranson | 82 | 34 | D | $4,845,000 | $4,845,000 | UFA |
|||||||
Jason Dickinson | 82 | 30 | C/W | $4,322,250 | UFA |
||||||||
Jamie Oleksiak | 81 | 33 | D | $6,720,000 | $6,720,000 | UFA |
|||||||
Evan Rodrigues | 80 | 32 | C/W | $1,130,000 | $1,130,000 | UFA |
|||||||
Brandon Carlo | 80 | 29 | D | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | UFA |
||||
Parker Kelly | 80 | 27 | C/W | $1,404,405 | RFA |
||||||||
Ridly Greig | 80 | 23 | C/W | $925,000 | RFA |
||||||||
Jeremy Lauzon | 79 | 29 | D | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
Jordan Spence | 78 | 25 | D | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | UFA |
||||
Stuart Skinner | 91 | 27 | G | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | UFA |
|||||
Casey DeSmith | 86 | 34 | G | $980,000 | $980,000 | UFA |
|||||||
Special Salary | $4,493,334 | ||||||||||||
Total | $87,222,514 | $52,900,525 | $32,240,525 | $24,863,900 | $5,681,700 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Travis Green | 54 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Brannstrom | 77 | 26 | D | $936,000 | $936,000 | $936,000 | RFA |
||||||
Ryker Evans | 77 | 24 | D | $925,000 | RFA |
||||||||
Jiri Kulich | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Kyle Burroughs | 74 | 30 | D | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | UFA |
|||||
Angus Crookshank | 73 | 26 | C/W | $855,100 | RFA |
||||||||
Fraser Minten | 73 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Anton Wahlberg | 70 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Daniil Misyul | 68 | 25 | D | $925,000 | RFA |
||||||||
Jayden Grubbe | 67 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Roman Schmidt | 66 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
Miko Matikka | 64 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Trevor Janicke | 62 | 25 | C/W | $950,000 | RFA |
||||||||
Marcus Hogberg | 75 | 31 | G | $750,000 | UFA |
||||||||
Total | $12,134,800 | $7,729,700 | $6,804,700 | $1,118,700 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $87,222,514 |
Cap Space | $777,486 |
Projections | |
---|---|
Current Cash Balance | $30,037,694 |
Projected Expenses | - $77,127,699 |
Projected Revenues | $85,886,580 |
Projected Cash Balance | $38,796,575 |
Revenues | |
---|---|
Total Income To Date | $4,404,440 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $5,601,453 |
Approx. Daily Expenses | $430,881 |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |