Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kyle Connor | 27 | C/W | $6,685,714 | $6,685,714 | RFA |
|||||||
Jake Guentzel | 29 | C/W | $6,210,000 | $6,210,000 | $6,210,000 | $6,210,000 | UFA |
|||||
Tomas Hertl | 30 | C/W | $8,275,837 | $8,275,837 | $8,275,837 | $8,275,837 | UFA |
|||||
Seth Jones | 29 | D | $5,734,314 | $5,734,314 | $5,734,314 | UFA |
||||||
Miro Heiskanen | 24 | D | $7,833,150 | $7,833,150 | $7,833,150 | $7,833,150 | RFA |
|||||
Andrew Copp | 29 | C/W | $5,720,625 | $5,720,625 | $5,720,625 | $5,720,625 | $5,720,625 | UFA |
||||
Brock Boeser | 27 | C/W | $5,499,000 | $5,499,000 | RFA |
|||||||
Tony DeAngelo | 28 | D | $940,725 | $940,725 | $940,725 | UFA |
||||||
Josh Bailey | 34 | C/W | $2,380,000 | $2,380,000 | UFA |
|||||||
Nick Holden | 37 | D | $3,500,000 | UFA |
||||||||
Tyler Myers | 34 | D | $4,740,000 | UFA |
||||||||
Gabriel Vilardi | 24 | C/W | $772,200 | $772,200 | $772,200 | $772,200 | $772,200 | RFA |
||||
Nick Leddy | 33 | D | $1,736,000 | $1,736,000 | $1,736,000 | UFA |
||||||
Matias Maccelli | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Travis Boyd | 30 | C/W | $798,000 | $798,000 | UFA |
|||||||
Jujhar Khaira | 29 | C/W | $1,009,125 | $1,009,125 | $1,009,125 | $1,009,125 | UFA |
|||||
Mason Appleton | 28 | C/W | $842,400 | $2,203,500 | $2,203,500 | $2,203,500 | $2,203,500 | $2,203,500 | UFA |
|||
Simon Holmstrom | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jonathan Quick | 38 | G | $5,098,334 | UFA |
||||||||
Cal Petersen | 29 | G | $5,175,000 | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
|||||
Special Salary | $3,813,750 | |||||||||||
Total | $78,614,174 | $62,823,190 | $45,610,476 | $37,199,437 | $8,696,325 | $2,203,500 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Darryl Sutter | 65 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jansen Harkins | 27 | C/W | $746,750 | $879,750 | $879,750 | $879,750 | $879,750 | $879,750 | UFA |
|||
Rasmus Kupari | 24 | C/W | $784,770 | $784,770 | RFA |
|||||||
Jonatan Berggren | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Nils Lundkvist | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Kole Lind | 25 | C/W | $787,950 | $787,950 | $787,950 | RFA |
||||||
Jacob Peterson | 24 | C/W | $925,000 | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
||||
Simon Ryfors | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
Max Jones | 26 | C/W | $1,333,850 | $1,333,850 | RFA |
|||||||
Reilly Walsh | 25 | D | $900,000 | $725,400 | $725,400 | $725,400 | RFA |
|||||
Brett Leason | 25 | C/W | $718,425 | $718,425 | $718,425 | RFA |
||||||
Emilio Pettersen | 24 | C/W | $900,000 | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
||||
Simon Lundmark | 23 | D | $925,000 | $925,000 | RFA |
|||||||
William Trudeau | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Matej Pekar | 24 | C/W | $900,000 | $834,300 | $834,300 | $834,300 | RFA |
|||||
Michael Dipietro | 25 | G | $778,680 | $778,680 | $778,680 | RFA |
||||||
Total | $13,177,425 | $12,695,925 | $7,802,305 | $3,890,250 | $2,330,550 | $879,750 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $78,614,174 |
Cap Space | $3,885,826 |
Projections | |
---|---|
Current Cash Balance | $52,704,314 |
Projected Expenses | - $9,301,608 |
Projected Revenues | $11,264,400 |
Projected Cash Balance | $54,667,106 |
Revenues | |
---|---|
Total Income To Date | $65,709,000 |
Avg. Income per Home Game | $1,877,400 |
Expenses | |
---|---|
Expenses Paid To Date | $68,706,944 |
Approx. Daily Expenses | $387,567 |
Attendance | |
---|---|
Home Games Played | 35 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |