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 |
||||||||
Brian Dumoulin | 33 | D | $7,000,000 | $7,000,000 | UFA |
|||||||
Nate Schmidt | 33 | D | $6,100,000 | UFA |
||||||||
Olli Maatta | 30 | D | $1,501,000 | $1,501,000 | $1,501,000 | 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 |
|||
Matt Benning | 31 | D | $1,150,000 | $1,150,000 | UFA |
|||||||
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 |
|||||
Vincent Desharnais | 29 | D | $789,188 | $789,188 | $789,188 | $789,188 | UFA |
|||||
Oliver Kylington | 28 | D | $2,340,000 | RFA |
||||||||
Justin Brazeau | 27 | C/W | $2,365,000 | $2,365,000 | $2,365,000 | $2,365,000 | UFA |
|||||
Caleb Jones | 28 | D | $884,000 | RFA |
||||||||
Zack MacEwen | 28 | C/W | $957,375 | $957,375 | $957,375 | $957,375 | $957,375 | UFA |
||||
Akil Thomas | 25 | C/W | $704,475 | $806,000 | $806,000 | $806,000 | 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 |
|||||||
Jonathan Quick | 39 | G | $4,200,000 | $4,200,000 | UFA |
|||||||
Calvin Pickard | 33 | G | $1,580,000 | $1,580,000 | $1,580,000 | $1,580,000 | UFA |
|||||
Matt Murray | 31 | G | $3,555,000 | $3,555,000 | UFA |
|||||||
Special Salary | $10,000,150 | $4,000,150 | ||||||||||
Total | $72,205,788 | $36,982,015 | $20,152,015 | $15,081,015 | $5,309,327 | $4,351,952 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Oskar Lindblom | 28 | C/W | $2,808,000 | RFA |
||||||||
Jacob Moverare | 26 | D | $793,000 | $793,000 | $793,000 | RFA |
||||||
Jake Leschyshyn | 26 | C/W | $750,000 | $797,334 | $797,334 | RFA |
||||||
Cam Dineen | 27 | D | $772,500 | RFA |
||||||||
Lucas Edmonds | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Brandon Bussi | 27 | G | $764,775 | $764,775 | RFA |
|||||||
Georgi Romanov | 25 | G | $950,000 | $937,300 | $937,300 | RFA |
||||||
Total | $7,763,275 | $4,217,409 | $2,527,634 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $72,205,788 |
Cap Space | $11,294,212 |
Projections | |
---|---|
Current Cash Balance | $30,605,205 |
Projected Expenses | - $28,510,944 |
Projected Revenues | $35,971,450 |
Projected Cash Balance | $38,065,711 |
Revenues | |
---|---|
Total Income To Date | $45,963,520 |
Avg. Income per Home Game | $1,998,413 |
Expenses | |
---|---|
Expenses Paid To Date | $35,430,020 |
Approx. Daily Expenses | $323,988 |
Attendance | |
---|---|
Home Games Played | 23 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |