Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roope Hintz | 28 | C/W | $3,200,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
||||
Drew Doughty | 35 | D | $10,225,000 | $10,225,000 | $10,225,000 | $10,225,000 | $10,225,000 | UFA |
||||
Mike Matheson | 31 | D | $9,500,000 | UFA |
||||||||
Carter Verhaeghe | 29 | C/W | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | UFA |
||||
Mikael Backlund | 36 | C/W | $7,000,000 | $7,000,000 | UFA |
|||||||
Jeff Skinner | 33 | C/W | $10,000,000 | UFA |
||||||||
Frank Vatrano | 31 | C/W | $2,622,000 | $2,622,000 | UFA |
|||||||
Jonathan Huberdeau | 32 | C/W | $3,000,150 | $3,000,150 | UFA |
|||||||
Dmitry Orlov | 33 | D | $4,850,000 | UFA |
||||||||
Andrew Cogliano | 38 | C/W | $1,330,000 | UFA |
||||||||
Andrew Peeke | 27 | D | $2,574,000 | $2,574,000 | RFA |
|||||||
Travis Hamonic | 34 | D | $3,740,000 | UFA |
||||||||
Jimmy Vesey | 32 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
Alexey Toropchenko | 26 | C/W | $765,000 | $765,000 | RFA |
|||||||
Evgenii Dadonov | 36 | C/W | $3,338,750 | UFA |
||||||||
Brett Kulak | 31 | D | $1,500,000 | UFA |
||||||||
Stefan Noesen | 32 | C/W | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Cole Sillinger | 22 | C/W | $925,000 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | RFA |
||||
Jordan Binnington | 31 | G | $6,173,333 | UFA |
||||||||
Semyon Varlamov | 37 | G | $3,000,000 | $3,000,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $81,043,233 | $47,586,150 | $27,125,000 | $25,625,000 | $25,625,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Hynes | 49 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sammy Blais | 29 | C/W | $1,100,000 | $1,100,000 | UFA |
|||||||
Bobby Brink | 23 | C/W | $925,000 | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | RFA |
|||
Shakir Mukhamadullin | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Drew Helleson | 24 | D | $925,000 | $930,500 | $930,500 | RFA |
||||||
Brett Harrison | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
William Villeneuve | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Ryder Rolston | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jakub Brabenec | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ethan Samson | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Patrick Guay | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Hugo Alnefelt | 24 | G | $925,000 | RFA |
||||||||
Total | $10,350,000 | $10,065,500 | $6,190,500 | $1,560,000 | $1,560,000 | $1,560,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,043,233 |
Cap Space | $2,456,767 |
Projections | |
---|---|
Current Cash Balance | $10,047,641 |
Projected Expenses | - $6,753,600 |
Projected Revenues | $11,011,100 |
Projected Cash Balance | $14,305,141 |
Revenues | |
---|---|
Total Income To Date | $79,279,920 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $75,515,520 |
Approx. Daily Expenses | $422,100 |
Attendance | |
---|---|
Home Games Played | 36 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |