Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
David Perron | 37 | C/W | $8,000,000 | UFA |
||||||||
Pius Suter | 29 | C/W | $3,216,417 | $3,216,417 | $3,216,417 | $3,216,417 | UFA |
|||||
Nate Schmidt | 33 | D | $6,100,000 | UFA |
||||||||
Tomas Nosek | 32 | C/W | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Jakub Vrana | 29 | C/W | $1,500,000 | UFA |
||||||||
Sonny Milano | 29 | C/W | $1,966,500 | $1,966,500 | $1,966,500 | $1,966,500 | UFA |
|||||
Anthony Beauvillier | 28 | C/W | $1,965,600 | $1,999,015 | $1,999,015 | $1,999,015 | $1,999,015 | $1,999,015 | UFA |
|||
Justin Holl | 33 | D | $2,296,000 | $2,296,000 | $2,296,000 | UFA |
||||||
Luke Kunin | 27 | C/W | $2,574,000 | $2,574,000 | RFA |
|||||||
Blake Lizotte | 27 | C/W | $3,187,500 | $3,570,000 | $3,570,000 | UFA |
||||||
Brendan Gallagher | 33 | C/W | $4,200,000 | UFA |
||||||||
Curtis Lazar | 30 | C/W | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | UFA |
|||
Travis Dermott | 28 | D | $2,265,000 | $2,265,000 | $2,265,000 | $2,265,000 | UFA |
|||||
Oliver Kylington | 28 | D | $2,340,000 | RFA |
||||||||
Nick Cousins | 31 | C/W | $1,614,600 | $1,614,600 | UFA |
|||||||
Caleb Jones | 28 | D | $884,000 | RFA |
||||||||
Cole Guttman | 26 | C/W | $750,000 | $806,000 | $806,000 | RFA |
||||||
Matthew Poitras | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Vasily Podkolzin | 24 | C/W | $925,000 | RFA |
||||||||
Jacob Moverare | 26 | D | $793,000 | $793,000 | $793,000 | RFA |
||||||
Justin Hryckowian | 24 | C/W | $1,666,667 | RFA |
||||||||
Calvin Pickard | 33 | G | $1,580,000 | $1,580,000 | $1,580,000 | $1,580,000 | UFA |
|||||
Jakub Dobes | 24 | G | $925,000 | $925,000 | RFA |
|||||||
Special Salary | $10,000,150 | $4,000,150 | ||||||||||
Total | $65,494,434 | $27,542,532 | $22,428,932 | $12,538,932 | $3,511,015 | $3,511,015 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Todd McLellan | 56 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Logan Shaw | 32 | C/W | $750,000 | UFA |
||||||||
Akil Thomas | 25 | C/W | $704,475 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Oskar Lindblom | 28 | C/W | $2,808,000 | RFA |
||||||||
Michael Pezzetta | 27 | C/W | $750,000 | $840,937 | $840,937 | $840,937 | $840,937 | $840,937 | UFA |
|||
Mikael Pyyhtia | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jake Leschyshyn | 26 | C/W | $750,000 | $797,334 | $797,334 | RFA |
||||||
Cam Dineen | 27 | D | $772,500 | RFA |
||||||||
Cole Reinhardt | 25 | C/W | $750,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Marcel Marcel | 21 | C/W | $750,000 | $757,500 | $757,500 | RFA |
||||||
Ozzy Wiesblatt | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Alex Stalock | 37 | G | $750,000 | UFA |
||||||||
Total | $10,634,975 | $5,857,771 | $4,007,771 | $2,452,937 | $840,937 | $840,937 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $65,494,434 |
Cap Space | $18,005,566 |
Projections | |
---|---|
Current Cash Balance | $60,200,886 |
Projected Expenses | - $10,116,155 |
Projected Revenues | $13,485,376 |
Projected Cash Balance | $63,570,107 |
Revenues | |
---|---|
Total Income To Date | $65,500,400 |
Avg. Income per Home Game | $1,926,482 |
Expenses | |
---|---|
Expenses Paid To Date | $52,337,886 |
Approx. Daily Expenses | $289,033 |
Attendance | |
---|---|
Home Games Played | 34 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |