Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rasmus Dahlin | 23 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
Mika Zibanejad | 30 | C | $6,420,000 | $6,420,000 | UFA |
|||||||
Josh Morrissey | 28 | D | $3,780,000 | $3,780,000 | $3,780,000 | $3,780,000 | UFA |
|||||
Ryan Nugent-Hopkins | 30 | C/LW | $8,280,000 | $8,280,000 | $8,280,000 | $8,280,000 | UFA |
|||||
Alex Tuch | 27 | C/RW | $5,462,500 | RFA |
||||||||
Devon Toews | 29 | D | $805,000 | UFA |
||||||||
Brayden Schenn | 32 | C | $6,150,000 | $6,150,000 | $6,150,000 | UFA |
||||||
Jake McCabe | 29 | D | $3,277,500 | $3,277,500 | $3,277,500 | $3,277,500 | UFA |
|||||
Brandon Montour | 29 | D | $4,065,000 | $4,065,000 | $4,065,000 | UFA |
||||||
Chandler Stephenson | 29 | C/LW | $1,207,500 | UFA |
||||||||
Tom Wilson | 29 | RW | $5,942,665 | $5,942,665 | $5,942,665 | $5,942,665 | UFA |
|||||
Mason Marchment | 28 | LW | $695,750 | $695,750 | UFA |
|||||||
Ben Chiarot | 32 | D | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA |
|||||
Jack Roslovic | 26 | C/RW | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
Mason Appleton | 27 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Alex Wennberg | 28 | C/LW | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
Curtis Lazar | 28 | C/RW | $770,000 | UFA |
||||||||
Evan Rodrigues | 30 | C/W | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
Ryan McLeod | 23 | C/RW | $665,500 | $665,500 | RFA |
|||||||
Charlie Lindgren | 29 | G | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
Karel Vejmelka | 27 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Jonas Johansson | 27 | G | $605,000 | $605,000 | UFA |
|||||||
Antti Raanta | 34 | G | $2,000,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $77,426,414 | $67,181,414 | $58,795,164 | $46,580,165 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bill Peters | 58 | HC | $1,500,000 | $1,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mattias Samuelsson | 23 | D | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
|||||
Jacob Bryson | 25 | D | $632,500 | $632,500 | RFA |
|||||||
Jesper Boqvist | 24 | C/LW | $775,000 | RFA |
||||||||
Ryan Johnson | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dylan Gambrell | 27 | C/RW | $770,000 | RFA |
||||||||
Rasmus Asplund | 25 | C/W | $632,500 | RFA |
||||||||
Lukas Rousek | 24 | RW | $650,000 | $650,000 | RFA |
|||||||
Brett Murray | 25 | LW | $605,000 | $605,000 | $605,000 | RFA |
||||||
Casey Fitzgerald | 26 | D | $665,000 | $665,000 | $665,000 | UFA |
||||||
Felix Robert | 24 | C | $900,000 | $900,000 | $900,000 | $900,000 | RFA |
|||||
Linus Weissbach | 25 | C | $650,000 | $650,000 | RFA |
|||||||
William Trudeau | 20 | D | $650,000 | $650,000 | RFA |
|||||||
Luke Toporowski | 22 | C/LW | $900,000 | $900,000 | $900,000 | $900,000 | RFA |
|||||
Nikita Novikov | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Viktor Neuchev | 19 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Ben McCartney | 22 | LW | $775,000 | $775,000 | $775,000 | RFA |
||||||
Filip Cederqvist | 23 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Brandon Hickey | 27 | D | $900,000 | $900,000 | UFA |
|||||||
Tyson Kozak | 20 | C | $650,000 | $650,000 | RFA |
|||||||
Alexander Kisakov | 20 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Austin Osmanski | 25 | D | $650,000 | $650,000 | RFA |
|||||||
Konnor Smith | 18 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jeremy Hanzel | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Erik Portillo | 22 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Michael Houser | 30 | G | $550,000 | UFA |
||||||||
Total | $17,618,750 | $14,891,250 | $9,458,750 | $2,863,750 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $77,426,414 |
Cap Space | $10,573,586 |
Projections | |
---|---|
Current Cash Balance | $45,571,843 |
Projected Expenses | - $58,464,884 |
Projected Revenues | $67,624,113 |
Projected Cash Balance | $54,731,072 |
Revenues | |
---|---|
Total Income To Date | $24,795,508 |
Avg. Income per Home Game | $2,254,137 |
Expenses | |
---|---|
Expenses Paid To Date | $18,798,281 |
Approx. Daily Expenses | $395,033 |
Attendance | |
---|---|
Home Games Played | 11 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 12,164 (67.58%) |
Arena Capacity | 18,000 |