Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Tuch | 27 | C/RW | $5,462,500 | $5,462,500 | UFA |
|||||||
Jack Eichel | 26 | C | $13,000,000 | $13,000,000 | $13,000,000 | $13,000,000 | UFA |
|||||
Rasmus Dahlin | 23 | D | $925,000 | RFA |
||||||||
Tage Thompson | 25 | C/W | $925,000 | RFA |
||||||||
Brandon Montour | 29 | D | $4,065,000 | $4,065,000 | $4,065,000 | $4,065,000 | UFA |
|||||
Joe Pavelski | 39 | C/RW | $10,080,000 | UFA |
||||||||
Sam Reinhart | 27 | C/RW | $4,380,000 | $4,380,000 | UFA |
|||||||
Dylan Cozens | 22 | C/RW | $894,167 | RFA |
||||||||
Jaccob Slavin | 29 | D | $6,360,000 | $6,360,000 | $6,360,000 | UFA |
||||||
Ian Cole | 34 | D | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Jake McCabe | 29 | D | $2,850,000 | UFA |
||||||||
Nazem Kadri | 32 | C/LW | $5,117,500 | $5,117,500 | UFA |
|||||||
Tom Wilson | 29 | RW | $5,166,666 | UFA |
||||||||
Casey Mittelstadt | 24 | C/LW | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
Henri Jokiharju | 24 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Mattias Samuelsson | 23 | D | $925,000 | RFA |
||||||||
Zemgus Girgensons | 29 | C/W | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Curtis Lazar | 28 | C/RW | $770,000 | $770,000 | UFA |
|||||||
Rasmus Asplund | 25 | C/W | $632,500 | $632,500 | RFA |
|||||||
Linus Ullmark | 30 | G | $1,722,500 | $1,722,500 | $1,722,500 | UFA |
||||||
Antti Raanta | 34 | G | $2,000,000 | $2,000,000 | UFA |
|||||||
James Reimer | 35 | G | $3,400,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $78,739,583 | $53,573,750 | $35,211,250 | $25,065,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bill Peters | 57 | HC | $1,500,000 | $1,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jacob Bryson | 25 | D | $632,500 | $632,500 | $632,500 | RFA |
||||||
Casey Fitzgerald | 26 | D | $665,000 | $665,000 | $665,000 | $665,000 | UFA |
|||||
Will Borgen | 26 | D | $750,000 | $750,000 | RFA |
|||||||
Kurtis MacDermid | 29 | D | $550,000 | UFA |
||||||||
Nic Petan | 28 | C | $550,000 | UFA |
||||||||
Brett Murray | 25 | LW | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Jean-Sebastien Dea | 29 | C/RW | $770,000 | $770,000 | UFA |
|||||||
Linus Weissbach | 25 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Lawrence Pilut | 27 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
Lukas Rousek | 24 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sean Malone | 28 | C | $715,000 | $715,000 | $715,000 | UFA |
||||||
Xavier Bourgault | 20 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
William Trudeau | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Filip Cederqvist | 22 | C/LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Ben McCartney | 22 | LW | $675,000 | RFA |
||||||||
Brandon Hickey | 27 | D | $925,000 | RFA |
||||||||
Oskari Laaksonen | 24 | D | $853,333 | RFA |
||||||||
Austin Osmanski | 25 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tyson Kozak | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Matej Pekar | 23 | C/LW | $764,167 | RFA |
||||||||
Andrew Oglevie | 28 | C | $925,000 | UFA |
||||||||
Brett Connolly | 31 | W | $550,000 | UFA |
||||||||
Keegan Lowe | 30 | D | $550,000 | UFA |
||||||||
Sami Niku | 26 | D | $550,000 | RFA |
||||||||
Arttu Ruotsalainen | 25 | C/LW | $925,000 | RFA |
||||||||
Ukko-Pekka Luukkonen | 24 | G | $605,000 | $605,000 | $605,000 | RFA |
||||||
Jonas Johansson | 27 | G | $605,000 | $605,000 | $605,000 | UFA |
||||||
Michael Houser | 30 | G | $550,000 | $550,000 | UFA |
|||||||
Total | $18,915,000 | $11,097,500 | $9,027,500 | $1,270,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $78,739,583 |
Cap Space | $4,760,417 |
Projections | |
---|---|
Current Cash Balance | $80,880,577 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $80,880,577 |
Revenues | |
---|---|
Total Income To Date | $5,699,340 |
Avg. Income per Home Game | $2,849,670 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 15,298 (84.99%) |
Arena Capacity | 18,000 |