Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jeff Skinner | 31 | C/LW | $9,000,002 | $9,000,002 | $9,000,002 | UFA |
||||||
Adam Larsson | 30 | D | $2,000,000 | UFA |
||||||||
Gabriel Vilardi | 23 | C | $605,000 | $605,000 | RFA |
|||||||
T.J. Brodie | 33 | D | $5,347,960 | $5,347,960 | $5,347,960 | UFA |
||||||
Kevin Hayes | 31 | C/RW | $7,500,002 | $7,500,002 | $7,500,002 | UFA |
||||||
Mikey Anderson | 24 | D | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Frederick Gaudreau | 30 | RW | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Ryan Johansen | 31 | C | $9,200,000 | $9,200,000 | UFA |
|||||||
Trevor Moore | 28 | C/W | $980,375 | $980,375 | $980,375 | UFA |
||||||
Colton Sissons | 29 | C/LW | $3,920,000 | $3,920,000 | $3,920,000 | $3,920,000 | UFA |
|||||
Joel Edmundson | 30 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Blake Lizotte | 25 | C | $925,000 | RFA |
||||||||
Kyle Burroughs | 28 | D | $3,251,000 | $3,251,000 | $3,251,000 | $3,251,000 | UFA |
|||||
Sean Walker | 28 | D | $745,000 | UFA |
||||||||
Eric Robinson | 28 | W | $3,450,000 | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
|||||
Tomas Nosek | 30 | LW | $4,791,000 | $4,791,000 | $4,791,000 | $4,791,000 | UFA |
|||||
Trevor Lewis | 36 | C/RW | $2,000,000 | UFA |
||||||||
Arthur Kaliyev | 22 | C/W | $925,000 | RFA |
||||||||
Haydn Fleury | 27 | D | $1,028,500 | $1,028,500 | $1,028,500 | $1,028,500 | UFA |
|||||
Andreas Johnsson | 28 | W | $5,500,002 | $5,500,002 | $5,500,002 | UFA |
||||||
Connor Hellebuyck | 30 | G | $8,016,665 | $8,016,665 | $8,016,665 | UFA |
||||||
David Rittich | 30 | G | $3,000,000 | $3,000,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $78,185,506 | $71,590,506 | $58,785,506 | $16,440,500 |
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 McLellan | 54 | HC | $1,500,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Joel Kiviranta | 27 | W | $665,000 | $665,000 | $665,000 | $665,000 | UFA |
|||||
David Gustafsson | 23 | C | $605,000 | $605,000 | RFA |
|||||||
Kale Clague | 25 | D | $550,000 | RFA |
||||||||
Joel L'Esperance | 27 | C/RW | $794,750 | $794,750 | $794,750 | UFA |
||||||
T.J. Tynan | 31 | C | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Leon Gawanke | 24 | D | $605,000 | $605,000 | RFA |
|||||||
Mason Morelli | 27 | C | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA |
|||||
Marco Rossi | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Matt Luff | 26 | RW | $745,555 | $745,555 | RFA |
|||||||
Jack Ahcan | 26 | D | $925,000 | RFA |
||||||||
Jordan Spence | 22 | D | $825,000 | $825,000 | RFA |
|||||||
Tim Gettinger | 25 | LW | $851,000 | $851,000 | $851,000 | $851,000 | UFA |
|||||
Austin Wagner | 26 | W | $845,084 | $845,084 | RFA |
|||||||
Tobias Bjornfot | 22 | D | $605,000 | $605,000 | RFA |
|||||||
Carson Meyer | 25 | RW | $902,000 | $902,000 | $902,000 | RFA |
||||||
Jacob Moverare | 24 | D | $650,000 | RFA |
||||||||
Roman Ahcan | 24 | C | $800,000 | $800,000 | $800,000 | $800,000 | RFA |
|||||
Connor Ford | 25 | C | $800,000 | $800,000 | $800,000 | $800,000 | UFA |
|||||
Jayce Hawryluk | 27 | RW | $1,510,000 | $1,510,000 | $1,510,000 | $1,510,000 | UFA |
|||||
Drake Rymsha | 25 | C | $605,000 | $605,000 | RFA |
|||||||
Christopher Merisier-Ortiz | 22 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Chaz Reddekopp | 26 | D | $806,666 | RFA |
||||||||
Daniel Brickley | 28 | D | $770,000 | $770,000 | UFA |
|||||||
Nikita Scherbak | 27 | W | $1,200,000 | RFA |
||||||||
Joseph Woll | 25 | G | $605,000 | $605,000 | $605,000 | RFA |
||||||
Olivier Rodrigue | 23 | G | $650,000 | RFA |
||||||||
Cole Kehler | 25 | G | $605,000 | $605,000 | RFA |
|||||||
Nico Daws | 22 | G | $875,000 | $875,000 | RFA |
|||||||
Total | $23,495,054 | $18,713,388 | $11,627,749 | $8,475,999 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $78,185,506 |
Cap Space | $5,314,494 |
Projections | |
---|---|
Current Cash Balance | $196,981,665 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $196,981,665 |
Revenues | |
---|---|
Total Income To Date | $8,239,203 |
Avg. Income per Home Game | $2,746,401 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,774 (98.74%) |
Arena Capacity | 18,000 |