Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Leon Draisaitl | 27 | C/W | $11,050,000 | $11,050,000 | UFA |
|||||||
Steven Stamkos | 33 | C/W | $11,050,000 | $11,050,000 | UFA |
|||||||
Adrian Kempe | 26 | C/W | $2,400,000 | $2,400,000 | RFA |
|||||||
Pavel Buchnevich | 28 | W | $3,900,000 | $3,900,000 | UFA |
|||||||
Jonas Brodin | 30 | D | $4,791,667 | $4,791,667 | $4,791,667 | UFA |
||||||
Ryan Pulock | 28 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Darnell Nurse | 28 | D | $3,840,000 | $3,840,000 | UFA |
|||||||
Phillip Danault | 30 | C/LW | $3,545,450 | $3,545,450 | UFA |
|||||||
Reilly Smith | 32 | W | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
Erik Cernak | 26 | D | $802,125 | $802,125 | $802,125 | $802,125 | UFA |
|||||
Kevin Shattenkirk | 34 | D | $2,314,375 | $2,314,375 | $2,314,375 | UFA |
||||||
Adam Fantilli | 18 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Jared Spurgeon | 33 | D | $6,224,400 | UFA |
||||||||
Ryan Strome | 30 | C/RW | $3,565,000 | $3,565,000 | $3,565,000 | $3,565,000 | UFA |
|||||
Tanner Jeannot | 26 | W | $820,332 | $820,332 | $820,332 | $820,332 | UFA |
|||||
Brett Howden | 25 | C/RW | $949,666 | RFA |
||||||||
Conor Timmins | 24 | D | $632,500 | $632,500 | $632,500 | RFA |
||||||
Victor Olofsson | 28 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Igor Shesterkin | 27 | G | $715,000 | $715,000 | UFA |
|||||||
Dylan Garand | 21 | G | $650,000 | $650,000 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $68,100,515 | $60,926,449 | $23,775,999 | $5,187,457 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
David Quinn | 56 | HC | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Vinni Lettieri | 28 | RW | $770,000 | $770,000 | UFA |
|||||||
Zac Jones | 22 | D | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
Brendan Lemieux | 27 | LW | $770,000 | $770,000 | $770,000 | $770,000 | UFA |
|||||
Samuel Helenius | 20 | C/LW | $925,000 | RFA |
||||||||
Adam Edstrom | 22 | C | $650,000 | $650,000 | RFA |
|||||||
Trevor Kuntar | 22 | C/RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Karl Henriksson | 22 | C | $650,000 | $650,000 | RFA |
|||||||
Brandon Coe | 21 | C | $650,000 | $650,000 | RFA |
|||||||
Riley Kidney | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Samuel Asselin | 25 | C/LW | $1,300,000 | RFA |
||||||||
Nick Jones | 27 | C/RW | $605,000 | $605,000 | UFA |
|||||||
Christoffer Sedoff | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Calle Sjalin | 23 | D | $650,000 | $650,000 | RFA |
|||||||
Cody Haiskanen | 26 | D | $650,000 | RFA |
||||||||
Libor Hajek | 25 | D | $916,666 | $916,666 | $916,666 | $916,666 | UFA |
|||||
Ian McKinnon | 25 | C | $850,000 | RFA |
||||||||
Colin Swoyer | 25 | D | $650,000 | $650,000 | RFA |
|||||||
Darren Brady | 27 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Cameron Supryka | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Florian Xhekaj | 19 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dylan Wells | 25 | G | $650,000 | $650,000 | RFA |
|||||||
Mike Brideau | 62 | G | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Zach Brideau | 26 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
Total | $16,904,166 | $13,179,166 | $7,904,166 | $4,004,166 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $68,100,515 |
Cap Space | $19,899,485 |
Projections | |
---|---|
Current Cash Balance | $127,432,310 |
Projected Expenses | - $51,422,896 |
Projected Revenues | $73,010,620 |
Projected Cash Balance | $149,020,034 |
Revenues | |
---|---|
Total Income To Date | $20,534,237 |
Avg. Income per Home Game | $2,281,581 |
Expenses | |
---|---|
Expenses Paid To Date | $16,677,696 |
Approx. Daily Expenses | $347,452 |
Attendance | |
---|---|
Home Games Played | 9 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 12,337 (68.54%) |
Arena Capacity | 18,000 |