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 | 26 | C/LW | $13,500,000 | RFA |
||||||||
Brady Tkachuk | 23 | LW | $1,110,000 | $1,110,000 | RFA |
|||||||
Drake Batherson | 25 | C/RW | $3,000,000 | RFA |
||||||||
Jake Sanderson | 21 | D | $850,000 | $850,000 | RFA |
|||||||
Jonathan Drouin | 28 | C/W | $5,500,500 | $5,500,500 | $5,500,500 | UFA |
||||||
Ryan McDonagh | 34 | D | $8,000,000 | $8,000,000 | UFA |
|||||||
Brenden Dillon | 32 | D | $5,500,902 | $5,500,902 | $5,500,902 | $5,500,902 | UFA |
|||||
David Perron | 35 | W | $5,550,902 | $5,550,902 | $5,550,902 | UFA |
||||||
Erik Gudbranson | 31 | D | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA |
|||||
Joel Farabee | 23 | LW | $632,500 | RFA |
||||||||
Artem Zub | 27 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Shane Pinto | 22 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Jaden Schwartz | 31 | LW | $6,152,500 | $6,152,500 | $6,152,500 | UFA |
||||||
Jordan Martinook | 31 | C/W | $2,500,500 | $2,500,500 | $2,500,500 | UFA |
||||||
Andre Burakovsky | 28 | W | $3,737,500 | UFA |
||||||||
Carson Soucy | 29 | D | $862,500 | UFA |
||||||||
Barclay Goodrow | 30 | C/W | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||||
Connor Brown | 29 | W | $2,310,000 | $2,310,000 | $2,310,000 | UFA |
||||||
Linus Ullmark | 30 | G | $1,722,500 | $1,722,500 | UFA |
|||||||
Joonas Korpisalo | 29 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
Special Salary | ||||||||||||
Total | $78,530,304 | $56,797,804 | $45,115,304 | $14,100,902 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kris Knoblauch | 44 | HC | $1,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Stefan Noesen | 30 | W | $775,000 | $775,000 | UFA |
|||||||
Adam Gaudette | 26 | C/RW | $1,275,902 | $1,275,902 | $1,275,902 | $1,275,902 | UFA |
|||||
Jesper Fast | 31 | RW | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Parker Kelly | 24 | C/LW | $732,050 | $732,050 | $732,050 | RFA |
||||||
Nick Seeler | 30 | D | $632,500 | $632,500 | $632,500 | UFA |
||||||
Ben Hutton | 30 | D | $850,500 | $850,500 | $850,500 | UFA |
||||||
Mark Kastelic | 24 | C/RW | $903,834 | $903,834 | $903,834 | RFA |
||||||
Travis Hamonic | 33 | D | $950,902 | $950,902 | $950,902 | $950,902 | UFA |
|||||
Angus Crookshank | 23 | LW | $922,167 | $922,167 | $922,167 | $922,167 | RFA |
|||||
Brock McGinn | 29 | W | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Garrett Pilon | 25 | C/W | $819,500 | $819,500 | $819,500 | $819,500 | UFA |
|||||
Nicolas Deslauriers | 32 | W | $1,045,000 | $1,045,000 | $1,045,000 | $1,045,000 | UFA |
|||||
Zack Macewen | 27 | C/RW | $1,025,475 | $1,025,475 | $1,025,475 | $1,025,475 | UFA |
|||||
Jeremy Davies | 26 | D | $775,902 | $775,902 | $775,902 | $775,902 | UFA |
|||||
Maxence Guenette | 22 | D | $675,000 | RFA |
||||||||
Nikolas Matinpalo | 24 | D | $800,000 | $800,000 | $800,000 | $800,000 | RFA |
|||||
Filip Roos | 24 | D | $600,000 | $600,000 | $600,000 | RFA |
||||||
Hayden Hodgson | 27 | C/RW | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Cole Reinhardt | 23 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Xavier Bourgault | 20 | C/RW | $650,000 | $650,000 | RFA |
|||||||
Philippe Daoust | 21 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Mark Duarte | 20 | C/RW | $650,000 | RFA |
||||||||
Pheonix Copley | 31 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Mads Sogaard | 22 | G | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
Kevin Mandolese | 23 | G | $918,500 | $918,500 | $918,500 | $918,500 | RFA |
|||||
Total | $21,269,731 | $19,944,731 | $17,219,731 | $13,500,847 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $78,530,304 |
Cap Space | $9,469,696 |
Projections | |
---|---|
Current Cash Balance | $117,996,943 |
Projected Expenses | - $59,298,420 |
Projected Revenues | $29,139,935 |
Projected Cash Balance | $87,838,458 |
Revenues | |
---|---|
Total Income To Date | $9,399,979 |
Avg. Income per Home Game | $939,997 |
Expenses | |
---|---|
Expenses Paid To Date | $19,241,868 |
Approx. Daily Expenses | $400,665 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,949 (99.72%) |
Arena Capacity | 18,000 |