Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roope Hintz | 27 | C/W | $3,200,000 | $3,200,000 | RFA |
|||||||
Jeff Skinner | 32 | C/W | $10,000,000 | $10,000,000 | UFA |
|||||||
Mikael Backlund | 35 | C/W | $7,000,000 | $7,000,000 | $7,000,000 | UFA |
||||||
Dmitry Orlov | 32 | D | $4,850,000 | $4,850,000 | UFA |
|||||||
Carter Verhaeghe | 28 | C/W | $936,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | UFA |
|||
Tyson Barrie | 32 | D | $7,900,000 | $7,900,000 | UFA |
|||||||
Jaden Schwartz | 32 | C/W | $5,658,588 | $5,658,588 | UFA |
|||||||
T.J. Oshie | 37 | C/W | $3,450,000 | UFA |
||||||||
Derek Grant | 34 | C/W | $2,666,667 | UFA |
||||||||
TJ Brodie | 34 | D | $5,500,000 | UFA |
||||||||
Daniel Sprong | 27 | C/W | $750,000 | $750,000 | RFA |
|||||||
Evgenii Dadonov | 35 | C/W | $3,338,750 | $3,338,750 | UFA |
|||||||
Andrew Cogliano | 37 | C/W | $2,000,000 | UFA |
||||||||
Joel Edmundson | 31 | D | $3,565,000 | $3,565,000 | UFA |
|||||||
Frank Vatrano | 30 | C/W | $2,622,000 | $2,622,000 | $2,622,000 | UFA |
||||||
Nikita Zaitsev | 32 | D | $1,500,000 | UFA |
||||||||
Stefan Noesen | 31 | C/W | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
|||||
Alexey Toropchenko | 25 | RW | $765,000 | $765,000 | $765,000 | RFA |
||||||
Calvin de Haan | 33 | D | $1,500,000 | UFA |
||||||||
Robert Bortuzzo | 35 | D | $2,950,000 | UFA |
||||||||
Martin Jones | 34 | G | $2,534,000 | UFA |
||||||||
Jordan Binnington | 30 | G | $6,173,333 | $6,173,333 | UFA |
|||||||
Special Salary | $1,451,875 | |||||||||||
Total | $81,811,213 | $61,622,671 | $16,187,000 | $5,800,000 | $4,300,000 | $4,300,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Hynes | 48 | HC | $0 | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sammy Blais | 28 | C/W | $1,460,000 | $1,100,000 | $1,100,000 | UFA |
||||||
Cole Sillinger | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
Bobby Brink | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Shakir Mukhamadullin | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Tyce Thompson | 24 | C/W | $764,850 | $764,850 | RFA |
|||||||
Drew Helleson | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Adam Ginning | 24 | D | $925,000 | $925,000 | RFA |
|||||||
William Villeneuve | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Patrick Guay | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Erik Kallgren | 27 | G | $900,000 | $800,000 | RFA |
|||||||
Hugo Alnefelt | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $10,524,850 | $10,064,850 | $3,875,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $81,811,213 |
Cap Space | $688,787 |
Projections | |
---|---|
Current Cash Balance | $24,839,240 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $24,839,240 |
Revenues | |
---|---|
Total Income To Date | $ |
Avg. Income per Home Game | Not Enough Data |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 0 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |