Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Trevor Moore | 28 | C/W | $980,375 | $980,375 | UFA |
|||||||
Gabriel Vilardi | 24 | C | $605,000 | RFA |
||||||||
Adam Larsson | 30 | D | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
Jeff Skinner | 31 | C/LW | $9,000,002 | $9,000,002 | UFA |
|||||||
Sean Walker | 28 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Torey Krug | 32 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Colton Sissons | 29 | C/LW | $3,920,000 | $3,920,000 | $3,920,000 | UFA |
||||||
T.J. Brodie | 33 | D | $5,347,960 | $5,347,960 | UFA |
|||||||
Mikey Anderson | 24 | D | $2,000,000 | $2,000,000 | RFA |
|||||||
Kevin Hayes | 31 | C/RW | $7,500,002 | $7,500,002 | UFA |
|||||||
Ryan Johansen | 31 | C | $9,200,000 | UFA |
||||||||
Marco Rossi | 21 | C | $850,000 | $850,000 | RFA |
|||||||
Kyle Burroughs | 28 | D | $3,251,000 | $3,251,000 | $3,251,000 | UFA |
||||||
Alex Laferriere | 21 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Frederick Gaudreau | 30 | RW | $2,000,000 | $2,000,000 | UFA |
|||||||
Blake Lizotte | 25 | C | $1,017,500 | $1,017,500 | RFA |
|||||||
Eric Robinson | 28 | W | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
||||||
Joel Edmundson | 30 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
Arthur Kaliyev | 22 | C/W | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
Connor Hellebuyck | 30 | G | $8,016,665 | $8,016,665 | UFA |
|||||||
Joseph Woll | 25 | G | $605,000 | $605,000 | RFA |
|||||||
David Rittich | 31 | G | $3,000,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $70,911,003 | $58,106,003 | $18,788,499 | $7,317,499 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Todd McLellan | 55 | HC | $1,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jordan Spence | 22 | D | $825,000 | RFA |
||||||||
Haydn Fleury | 27 | D | $1,028,500 | $1,028,500 | $1,028,500 | UFA |
||||||
Max McCormick | 31 | LW | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Joel Kiviranta | 27 | W | $665,000 | $665,000 | $665,000 | UFA |
||||||
Phillip Di Giuseppe | 29 | LW | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Andrew Poturalski | 29 | RW | $650,000 | UFA |
||||||||
Sheldon Rempal | 28 | W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
David Gustafsson | 23 | C | $605,000 | RFA |
||||||||
T.J. Tynan | 31 | C | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
Akil Thomas | 23 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Carson Meyer | 26 | RW | $902,000 | $902,000 | RFA |
|||||||
Mason Morelli | 27 | C | $1,100,000 | $1,100,000 | $1,100,000 | UFA |
||||||
Joel L'Esperance | 28 | C/RW | $794,750 | $794,750 | UFA |
|||||||
Philippe Myers | 26 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Jacob Moverare | 24 | D | $715,000 | $715,000 | RFA |
|||||||
Jack Ahcan | 26 | D | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
|||||
Kale Clague | 25 | D | $605,000 | $605,000 | RFA |
|||||||
Tim Gettinger | 25 | LW | $851,000 | $851,000 | $851,000 | RFA |
||||||
Alex Turcotte | 22 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Leon Gawanke | 24 | D | $605,000 | RFA |
||||||||
Matt Luff | 26 | RW | $745,555 | RFA |
||||||||
Roman Ahcan | 24 | C | $800,000 | $800,000 | $800,000 | RFA |
||||||
Tobias Bjornfot | 22 | D | $605,000 | RFA |
||||||||
Nico Daws | 22 | G | $875,000 | RFA |
||||||||
Olivier Rodrigue | 23 | G | $715,000 | $715,000 | $715,000 | RFA |
||||||
Kenneth Appleby | 28 | G | $650,000 | UFA |
||||||||
Total | $26,454,300 | $20,893,745 | $17,876,995 | $9,017,496 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $70,911,003 |
Cap Space | $17,088,997 |
Projections | |
---|---|
Current Cash Balance | $180,011,122 |
Projected Expenses | - $53,545,068 |
Projected Revenues | $81,509,559 |
Projected Cash Balance | $207,975,613 |
Revenues | |
---|---|
Total Income To Date | $19,759,893 |
Avg. Income per Home Game | $2,469,986 |
Expenses | |
---|---|
Expenses Paid To Date | $17,389,180 |
Approx. Daily Expenses | $361,791 |
Attendance | |
---|---|
Home Games Played | 8 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,064 (89.24%) |
Arena Capacity | 18,000 |