Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cale Makar | 24 | D | $6,000,000 | $6,000,000 | $6,000,000 | RFA |
||||||
Matthew Tkachuk | 25 | W | $7,000,000 | RFA |
||||||||
Mitchell Marner | 26 | W | $13,071,600 | $13,071,600 | RFA |
|||||||
Sebastian Aho | 26 | C/LW | $10,144,800 | $10,144,800 | $10,144,800 | $10,144,800 | UFA |
|||||
Nick Suzuki | 24 | C | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | RFA |
|||||
Nick Schmaltz | 27 | C/LW | $6,727,500 | $6,727,500 | $6,727,500 | UFA |
||||||
Patrik Laine | 25 | RW | $6,750,000 | RFA |
||||||||
Pierre-Luc Dubois | 25 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Esa Lindell | 29 | D | $6,960,000 | $6,960,000 | UFA |
|||||||
Jean-Gabriel Pageau | 30 | C/RW | $3,565,000 | $3,565,000 | $3,565,000 | UFA |
||||||
John Marino | 26 | D | $632,500 | $632,500 | RFA |
|||||||
Dylan Strome | 26 | C/W | $992,833 | $992,833 | $992,833 | UFA |
||||||
Radko Gudas | 33 | D | $2,696,750 | $2,696,750 | UFA |
|||||||
Rasmus Sandin | 23 | D | $632,500 | $632,500 | $632,500 | RFA |
||||||
Ryan Graves | 28 | D | $845,250 | $845,250 | $845,250 | UFA |
||||||
Jonas Siegenthaler | 26 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
David Kampf | 28 | C/W | $1,100,000 | $1,100,000 | UFA |
|||||||
Garnet Hathaway | 31 | W | $1,725,000 | UFA |
||||||||
Travis Boyd | 29 | C | $880,000 | $880,000 | UFA |
|||||||
Vitek Vanecek | 27 | G | $716,667 | RFA |
||||||||
Pheonix Copley | 31 | G | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $83,440,400 | $67,248,733 | $41,907,883 | $23,144,800 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Todd Reirden | 50 | HC | $2,000,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Robert Hagg | 28 | D | $1,150,000 | UFA |
||||||||
Cole Smith | 27 | C | $632,500 | $632,500 | $632,500 | $632,500 | UFA |
|||||
Liam O'Brien | 29 | LW | $770,000 | $770,000 | UFA |
|||||||
Joe Snively | 27 | LW | $990,000 | $990,000 | $990,000 | UFA |
||||||
Alexander Petrovic | 31 | D | $550,001 | $550,001 | $550,001 | $550,001 | UFA |
|||||
Garrett Pilon | 25 | C/W | $745,000 | RFA |
||||||||
Yanni Kaldis | 27 | D | $550,000 | $550,000 | UFA |
|||||||
Greg Printz | 25 | LW | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Travis Barron | 24 | LW | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Beck Malenstyn | 25 | RW | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Wyatt Aamodt | 25 | D | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Eddie Wittchow | 30 | D | $750,000 | UFA |
||||||||
Chase Pearson | 25 | C | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Jonathan Aspirot | 24 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Patrick Giles | 23 | C | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Wyatt Bongiovanni | 24 | C | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Alex Kannok Leipert | 23 | D | $750,000 | RFA |
||||||||
Kale Kessy | 30 | LW | $725,000 | UFA |
||||||||
Jeremy McKenna | 24 | RW | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Bogdan Trineyev | 21 | RW | $750,000 | RFA |
||||||||
Colby Williams | 28 | D | $770,000 | $770,000 | UFA |
|||||||
Juuso Riikola | 29 | D | $550,000 | $550,000 | UFA |
|||||||
Michael Sgarbossa | 31 | C | $770,000 | $770,000 | UFA |
|||||||
Keith Kinkaid | 34 | G | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Carey Price | 35 | G | $550,000 | UFA |
||||||||
Josef Korenar | 25 | G | $750,000 | $750,000 | RFA |
|||||||
Total | $19,107,501 | $13,687,501 | $9,527,501 | $8,537,501 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,440,400 |
Cap Space | $59,600 |
Projections | |
---|---|
Current Cash Balance | $112,562,627 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $112,562,627 |
Revenues | |
---|---|
Total Income To Date | $7,693,605 |
Avg. Income per Home Game | $2,564,535 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,890 (99.39%) |
Arena Capacity | 18,000 |