Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Steven Stamkos | 34 | C/W | $8,800,000 | UFA |
||||||||
Logan Couture | 35 | C/W | $9,600,000 | $9,600,000 | $9,600,000 | UFA |
||||||
Nico Hischier | 25 | C/W | $6,786,000 | $6,786,000 | $6,786,000 | $6,786,000 | RFA |
|||||
Drew Doughty | 34 | D | $5,335,834 | UFA |
||||||||
Matt Duchene | 33 | C/W | $8,125,000 | $8,125,000 | UFA |
|||||||
Vladimir Tarasenko | 32 | C/W | $7,627,500 | $7,627,500 | UFA |
|||||||
Patrik Laine | 26 | C/W | $6,257,250 | $6,257,250 | RFA |
|||||||
Jared McCann | 28 | C/W | $1,300,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||
Andrei Kuzmenko | 28 | C/W | $950,000 | $5,643,000 | $5,643,000 | $5,643,000 | UFA |
|||||
Vince Dunn | 27 | D | $1,755,000 | $1,755,000 | RFA |
|||||||
Pavel Zacha | 27 | C/W | $2,085,750 | $4,446,000 | RFA |
|||||||
Neal Pionk | 28 | D | $2,808,000 | $6,080,625 | $6,080,625 | $6,080,625 | $6,080,625 | UFA |
||||
Connor Murphy | 31 | D | $3,915,450 | $3,915,450 | $3,915,450 | UFA |
||||||
Kailer Yamamoto | 25 | C/W | $1,089,225 | $1,089,225 | $1,089,225 | RFA |
||||||
Casey Cizikas | 33 | C/W | $1,680,000 | $1,680,000 | UFA |
|||||||
Timothy Liljegren | 25 | D | $871,966 | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
|||||
Nicolas Hague | 25 | D | $2,147,325 | $2,147,325 | $2,147,325 | $2,147,325 | RFA |
|||||
Ryan Carpenter | 33 | C/W | $661,050 | UFA |
||||||||
Zach Aston-Reese | 29 | C/W | $854,921 | $854,921 | $854,921 | $854,921 | $854,921 | UFA |
||||
Robert Hagg | 29 | D | $813,600 | $813,600 | $813,600 | $813,600 | $813,600 | UFA |
||||
Ilya Sorokin | 28 | G | $3,744,000 | $8,390,250 | $8,390,250 | $8,390,250 | $8,390,250 | $8,390,250 | UFA |
|||
Karel Vejmelka | 28 | G | $2,333,334 | $2,333,334 | $2,333,334 | UFA |
||||||
Special Salary | ||||||||||||
Total | $79,541,205 | $83,939,880 | $54,049,130 | $37,111,121 | $21,224,396 | $13,475,250 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Lindy Ruff | 63 | HC | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Michael McLeod | 26 | C/W | $912,600 | $912,600 | $912,600 | RFA |
||||||
Nathan Bastian | 26 | C/W | $772,200 | $772,200 | $772,200 | RFA |
||||||
Jesper Boqvist | 25 | C/W | $900,349 | $900,349 | $900,349 | RFA |
||||||
Ian Mitchell | 25 | D | $900,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Travis Dermott | 27 | D | $810,314 | RFA |
||||||||
Cal Foote | 25 | D | $795,600 | $795,600 | $795,600 | $795,600 | RFA |
|||||
Kevin Bahl | 24 | D | $900,000 | $982,800 | $982,800 | $982,800 | $982,800 | RFA |
||||
Connor McMichael | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Will Butcher | 29 | D | $847,500 | $847,500 | $847,500 | $847,500 | $847,500 | UFA |
||||
Mitchell Stephens | 27 | C/W | $690,300 | $690,300 | RFA |
|||||||
Carsen Twarynski | 26 | C/W | $772,500 | $772,500 | RFA |
|||||||
Cameron Crotty | 25 | D | $900,000 | RFA |
||||||||
Jett Woo | 23 | D | $900,000 | $790,500 | $790,500 | $790,500 | RFA |
|||||
Gage Alexander | 21 | G | $833,333 | RFA |
||||||||
Total | $11,859,696 | $9,195,349 | $6,807,549 | $4,222,400 | $1,830,300 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $79,541,205 |
Cap Space | $2,958,795 |
Projections | |
---|---|
Current Cash Balance | $60,903,188 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $60,903,188 |
Revenues | |
---|---|
Total Income To Date | $6,436,800 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |