Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 34 | D | $13,000,000 | $13,000,000 | UFA |
|||||||
Ryan Nugent-Hopkins | 31 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
||||||
Dylan Larkin | 27 | C/W | $5,709,600 | $5,709,600 | RFA |
|||||||
Brayden Schenn | 32 | C/W | $8,750,000 | $8,750,000 | $8,750,000 | $8,750,000 | $8,750,000 | UFA |
||||
Jonathan Marchessault | 33 | C/W | $5,650,000 | UFA |
||||||||
Anders Lee | 33 | C/W | $4,177,500 | UFA |
||||||||
Erik Haula | 33 | C/W | $3,107,500 | UFA |
||||||||
MacKenzie Weegar | 30 | D | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | UFA |
|||
Jonas Brodin | 30 | D | $6,210,000 | $6,210,000 | $6,210,000 | UFA |
||||||
Cody Ceci | 30 | D | $4,128,624 | $4,128,624 | UFA |
|||||||
Marcus Johansson | 33 | C/W | $2,896,667 | $2,896,667 | UFA |
|||||||
Conor Garland | 28 | C/W | $806,000 | RFA |
||||||||
Jake Walman | 28 | D | $754,000 | $3,488,400 | $3,488,400 | $3,488,400 | UFA |
|||||
Matt Benning | 30 | D | $1,150,000 | $1,150,000 | $1,150,000 | UFA |
||||||
Nico Sturm | 29 | C/W | $2,113,333 | $2,113,333 | $2,113,333 | UFA |
||||||
Patric Hornqvist | 37 | C/W | $975,000 | UFA |
||||||||
Michael Amadio | 28 | C/W | $728,000 | $782,325 | $782,325 | $782,325 | UFA |
|||||
Nic Petan | 29 | C/W | $750,000 | UFA |
||||||||
Boris Katchouk | 26 | C/W | $781,083 | $781,083 | RFA |
|||||||
Jack Campbell | 32 | G | $2,687,500 | $2,687,500 | UFA |
|||||||
Carter Hart | 25 | G | $3,688,533 | $3,688,533 | $3,688,533 | RFA |
||||||
Alex Lyon | 31 | G | $800,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $82,885,340 | $69,408,065 | $40,204,591 | $20,940,725 | $16,670,000 | $7,920,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Craig Berube | 57 | HC | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Simon Benoit | 25 | D | $817,258 | RFA |
||||||||
Victor Mete | 26 | D | $749,700 | RFA |
||||||||
Michael Carcone | 28 | C/W | $840,000 | $788,175 | $788,175 | $788,175 | $788,175 | $788,175 | UFA |
|||
Conor Timmins | 25 | D | $787,950 | $787,950 | $787,950 | RFA |
||||||
Joona Luoto | 26 | C/W | $765,000 | RFA |
||||||||
Christian Wolanin | 29 | D | $764,167 | $764,167 | UFA |
|||||||
Martin Kaut | 24 | C/W | $900,000 | RFA |
||||||||
A.J. Greer | 27 | C/W | $721,000 | $750,000 | RFA |
|||||||
Jack Ahcan | 27 | D | $780,000 | $780,000 | RFA |
|||||||
Shane Bowers | 24 | C/W | $698,333 | $698,333 | $698,333 | RFA |
||||||
Arshdeep Bains | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Anttoni Honka | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Wyatt Newpower | 26 | D | $741,000 | RFA |
||||||||
Calvin Pickard | 32 | G | $750,000 | UFA |
||||||||
Brandon Bussi | 26 | G | $764,775 | $764,775 | $764,775 | RFA |
||||||
Total | $11,929,183 | $7,183,400 | $4,889,233 | $788,175 | $788,175 | $788,175 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $82,885,340 |
Cap Space | $-385,340 |
Projections | |
---|---|
Current Cash Balance | $27,242,522 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $27,242,522 |
Revenues | |
---|---|
Total Income To Date | $4,291,200 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |