Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mike Matheson | 29 | D | $5,850,000 | $5,850,000 | $5,850,000 | $5,850,000 | UFA |
|||||
Vincent Trocheck | 30 | C | $5,462,500 | $5,462,500 | UFA |
|||||||
Bo Horvat | 28 | C | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | UFA |
|||||
Evan Bouchard | 23 | D | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
Kevin Fiala | 27 | W | $3,600,000 | $3,600,000 | $3,600,000 | UFA |
||||||
Hampus Lindholm | 29 | D | $6,300,000 | $6,300,000 | $6,300,000 | UFA |
||||||
Pavel Zacha | 26 | C/LW | $2,587,500 | $2,587,500 | RFA |
|||||||
Yegor Sharangovich | 25 | C/RW | $2,000,000 | $2,000,000 | RFA |
|||||||
Aaron Ekblad | 27 | D | $8,625,000 | $8,625,000 | $8,625,000 | $8,625,000 | UFA |
|||||
Juraj Slafkovsky | 19 | LW | $850,000 | $850,000 | RFA |
|||||||
Matty Beniers | 20 | C | $975,000 | RFA |
||||||||
Eeli Tolvanen | 24 | RW | $632,500 | $632,500 | RFA |
|||||||
Nick Jensen | 32 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
Cole Sillinger | 20 | C | $925,000 | RFA |
||||||||
Josh Anderson | 29 | W | $2,127,500 | $2,127,500 | UFA |
|||||||
Emil Bemstrom | 24 | C/W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
|||||
Anthony Beauvillier | 26 | LW | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Josh Brown | 29 | D | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Sergei Bobrovsky | 34 | G | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | UFA |
|||||
Laurent Brossoit | 30 | G | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $72,534,998 | $70,634,998 | $53,974,998 | $40,074,998 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Joel Quenneville | 64 | HC | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dillon Dube | 25 | C/W | $650,000 | RFA |
||||||||
Dryden Hunt | 27 | LW | $786,500 | $786,500 | UFA |
|||||||
Rem Pitlick | 26 | C/W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Fredrik Olofsson | 27 | LW | $650,000 | RFA |
||||||||
Jakub Vrana | 27 | W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Justin Dowling | 32 | C | $650,000 | UFA |
||||||||
Trevor Carrick | 29 | D | $650,000 | UFA |
||||||||
Philippe Maillet | 30 | C | $650,000 | UFA |
||||||||
Robbie Russo | 30 | D | $650,000 | UFA |
||||||||
Tanner Laczynski | 26 | C/W | $650,000 | RFA |
||||||||
Jack St. Ivany | 24 | D | $650,000 | RFA |
||||||||
Cameron Hebig | 26 | C/W | $650,000 | RFA |
||||||||
Cavan Fitzgerald | 27 | D | $650,000 | RFA |
||||||||
Jacob Larsson | 26 | D | $650,000 | RFA |
||||||||
Henrik Rybinski | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
Joey Abate | 24 | C/LW | $650,000 | RFA |
||||||||
Alex Petrovic | 31 | D | $650,000 | UFA |
||||||||
Ben Harpur | 28 | D | $650,000 | UFA |
||||||||
Tyler Inamoto | 24 | D | $650,000 | $650,000 | RFA |
|||||||
Parker Gahagen | 30 | G | $650,000 | UFA |
||||||||
Shawn Jenkins | 23 | G | $650,000 | RFA |
||||||||
Kyle Marco | 23 | G | $650,000 | RFA |
||||||||
Total | $17,136,498 | $6,086,498 | $3,999,998 | $3,999,998 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $72,534,998 |
Cap Space | $15,465,002 |
Projections | |
---|---|
Current Cash Balance | $112,468,999 |
Projected Expenses | - $33,677,007 |
Projected Revenues | $42,833,748 |
Projected Cash Balance | $121,625,740 |
Revenues | |
---|---|
Total Income To Date | $54,732,011 |
Avg. Income per Home Game | $2,379,652 |
Expenses | |
---|---|
Expenses Paid To Date | $37,463,638 |
Approx. Daily Expenses | $370,077 |
Attendance | |
---|---|
Home Games Played | 23 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,816 (93.42%) |
Arena Capacity | 18,000 |