Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Seth Jarvis | 21 | C/W | $894,167 | RFA |
||||||||
Alexis Lafreniere | 21 | W | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Quinton Byfield | 21 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Jeff Skinner | 31 | C/LW | $9,000,002 | $9,000,002 | UFA |
|||||||
Connor Clifton | 28 | D | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
|||||
Max Domi | 28 | C/LW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Ryan Johansen | 31 | C | $9,200,000 | UFA |
||||||||
Connor Murphy | 30 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Jarred Tinordi | 31 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Mathieu Olivier | 26 | W | $2,500,000 | $2,500,000 | $2,500,000 | UFA |
||||||
Tyson Barrie | 32 | D | $3,300,000 | UFA |
||||||||
Morgan Barron | 24 | C/W | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | RFA |
|||||
John Ludvig | 23 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Michael Pezzetta | 25 | C/LW | $817,666 | $817,666 | RFA |
|||||||
Jakub Lauko | 23 | C/W | $605,000 | $605,000 | $605,000 | RFA |
||||||
John Beecher | 22 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Marco Scandella | 33 | D | $750,000 | UFA |
||||||||
Caleb Jones | 26 | D | $828,000 | $828,000 | RFA |
|||||||
Jeffrey Viel | 26 | C | $605,000 | $605,000 | $605,000 | UFA |
||||||
Ross Johnston | 29 | W | $900,000 | $900,000 | UFA |
|||||||
Colton White | 26 | D | $801,166 | $801,166 | $801,166 | UFA |
||||||
Casey Desmith | 32 | G | $1,500,000 | UFA |
||||||||
Anton Forsberg | 30 | G | $2,000,000 | $2,000,000 | UFA |
|||||||
David Rittich | 31 | G | $3,000,000 | UFA |
||||||||
Michael Hutchinson | 33 | G | $770,000 | $770,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $61,271,001 | $42,626,834 | $27,661,166 | $19,500,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Lindy Ruff | 63 | HC | $1,000,000 | $1,000,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matthew Poitras | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Mason Lohrei | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dakota Mermis | 29 | D | $770,000 | UFA |
||||||||
Brett Seney | 27 | C/W | $833,250 | $833,250 | UFA |
|||||||
Justin Brazeau | 25 | RW | $650,000 | RFA |
||||||||
Simon Edvinsson | 20 | D | $850,000 | $850,000 | RFA |
|||||||
Chris Wagner | 32 | RW | $650,000 | UFA |
||||||||
John Hayden | 28 | C/RW | $825,000 | $825,000 | UFA |
|||||||
Kurtis MacDermid | 29 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
|||||
Mike Vecchione | 30 | C | $650,000 | UFA |
||||||||
Adam Beckman | 22 | C/W | $650,000 | $650,000 | RFA |
|||||||
Louis Crevier | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Justin Sourdif | 21 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dylan McIlrath | 31 | D | $1,500,000 | UFA |
||||||||
Matt Rempe | 21 | C/RW | $650,000 | $650,000 | RFA |
|||||||
Hudson Elynuik | 25 | C/W | $900,000 | RFA |
||||||||
Zach Solow | 24 | RW | $770,000 | $770,000 | RFA |
|||||||
Jakub Zboril | 26 | D | $949,666 | $949,666 | RFA |
|||||||
Brennan Saulnier | 29 | C/LW | $990,000 | $990,000 | $990,000 | $990,000 | UFA |
|||||
Andrew Perrott | 22 | D | $715,000 | $715,000 | RFA |
|||||||
Zane Mcintyre | 31 | G | $1,000,000 | UFA |
||||||||
Kyle Keyser | 24 | G | $1,650,000 | $1,650,000 | $1,650,000 | RFA |
||||||
Total | $19,302,916 | $13,182,916 | $6,940,000 | $2,490,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $61,271,001 |
Cap Space | $26,728,999 |
Projections | |
---|---|
Current Cash Balance | $126,129,079 |
Projected Expenses | - $4,689,105 |
Projected Revenues | $11,348,191 |
Projected Cash Balance | $132,788,165 |
Revenues | |
---|---|
Total Income To Date | $81,706,974 |
Avg. Income per Home Game | $2,269,638 |
Expenses | |
---|---|
Expenses Paid To Date | $57,948,206 |
Approx. Daily Expenses | $312,607 |
Attendance | |
---|---|
Home Games Played | 36 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 10,493 (58.29%) |
Arena Capacity | 18,000 |