Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jake Guentzel | 30 | C/W | $6,210,000 | $6,210,000 | $6,210,000 | UFA |
||||||
Kyle Connor | 28 | C/W | $6,685,714 | RFA |
||||||||
Jared Spurgeon | 35 | D | $10,200,000 | $10,200,000 | UFA |
|||||||
Brock Boeser | 28 | C/W | $5,499,000 | RFA |
||||||||
Miro Heiskanen | 25 | D | $7,833,150 | $7,833,150 | $7,833,150 | RFA |
||||||
Seth Jones | 30 | D | $5,734,314 | $5,734,314 | UFA |
|||||||
Tomas Hertl | 31 | C/W | $8,275,837 | $8,275,837 | $8,275,837 | UFA |
||||||
Nick Leddy | 34 | D | $1,736,000 | $1,736,000 | UFA |
|||||||
Andrew Copp | 30 | C/W | $5,720,625 | $5,720,625 | $5,720,625 | $5,720,625 | UFA |
|||||
Gabriel Vilardi | 25 | C/W | $772,200 | $772,200 | $772,200 | $772,200 | RFA |
|||||
Matias Maccelli | 24 | C/W | $925,000 | RFA |
||||||||
Mason Appleton | 29 | C/W | $2,203,500 | $2,203,500 | $2,203,500 | $2,203,500 | $2,203,500 | UFA |
||||
Jujhar Khaira | 30 | C/W | $1,009,125 | $1,009,125 | $1,009,125 | UFA |
||||||
Travis Boyd | 31 | C/W | $798,000 | UFA |
||||||||
Simon Holmstrom | 24 | C/W | $925,000 | RFA |
||||||||
Brett Leason | 26 | C/W | $718,425 | $718,425 | RFA |
|||||||
Jonatan Berggren | 24 | C/W | $925,000 | RFA |
||||||||
Nils Lundkvist | 24 | D | $925,000 | RFA |
||||||||
Rasmus Kupari | 25 | C/W | $784,770 | RFA |
||||||||
Reilly Walsh | 26 | D | $725,400 | $725,400 | $725,400 | RFA |
||||||
Cam Talbot | 37 | G | $9,300,000 | $9,300,000 | UFA |
|||||||
Cal Petersen | 30 | G | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
||||||
Special Salary | ||||||||||||
Total | $83,081,060 | $65,613,576 | $37,924,837 | $8,696,325 | $2,203,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Darryl Sutter | 66 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tony DeAngelo | 29 | D | $940,725 | $940,725 | UFA |
|||||||
Justin Danforth | 32 | C/W | $1,000,000 | UFA |
||||||||
Jansen Harkins | 28 | C/W | $879,750 | $879,750 | $879,750 | $879,750 | $879,750 | UFA |
||||
Jacob Peterson | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
Max Jones | 27 | C/W | $1,333,850 | RFA |
||||||||
Kole Lind | 26 | C/W | $787,950 | $787,950 | RFA |
|||||||
James Malatesta | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Emilio Pettersen | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
Chaz Lucius | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
William Trudeau | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Simon Lundmark | 24 | D | $925,000 | RFA |
||||||||
Danila Klimovich | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dmitry Kuzmin | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Michael Dipietro | 26 | G | $778,680 | $778,680 | RFA |
|||||||
Ivan Fedotov | 28 | G | $925,000 | RFA |
||||||||
Total | $13,646,755 | $9,462,905 | $6,030,550 | $2,330,550 | $879,750 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,081,060 |
Cap Space | $418,940 |
Projections | |
---|---|
Current Cash Balance | $58,037,470 |
Projected Expenses | - $64,041,672 |
Projected Revenues | $68,268,820 |
Projected Cash Balance | $62,264,618 |
Revenues | |
---|---|
Total Income To Date | $22,022,200 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $18,965,336 |
Approx. Daily Expenses | $432,714 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |