Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Duchene | 32 | C/W | $17,600,000 | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
|||||
Charlie Coyle | 31 | C | $17,600,000 | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
|||||
Philipp Kurashev | 23 | C | $605,000 | RFA |
||||||||
Ryan Suter | 38 | D | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
||||||
Logan Cooley | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Nils Hoglander | 22 | W | $1,025,417 | $1,025,417 | $1,025,417 | $1,025,417 | RFA |
|||||
William Lagesson | 27 | D | $741,666 | RFA |
||||||||
Barrett Hayton | 23 | C | $605,000 | $605,000 | $605,000 | $605,000 | RFA |
|||||
Will Cuylle | 21 | LW | $935,916 | $935,916 | $935,916 | $935,916 | RFA |
|||||
Josh Mahura | 25 | D | $825,000 | $825,000 | RFA |
|||||||
Mark Jankowski | 28 | C/W | $1,675,000 | $1,675,000 | $1,675,000 | $1,675,000 | UFA |
|||||
Taylor Raddysh | 25 | RW | $605,000 | $605,000 | $605,000 | RFA |
||||||
Adam Boqvist | 23 | D | $605,000 | $605,000 | $605,000 | $605,000 | RFA |
|||||
Nikita Okhotiuk | 22 | D | $650,000 | $650,000 | RFA |
|||||||
Nils Lundkvist | 23 | D | $975,000 | RFA |
||||||||
Juuso Parssinen | 22 | C | $650,000 | $650,000 | RFA |
|||||||
Georgii Merkulov | 22 | C/LW | $750,000 | $750,000 | RFA |
|||||||
Josh Doan | 21 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dustin Tokarski | 33 | G | $750,000 | UFA |
||||||||
Nolan Maier | 22 | G | $1,999,999 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $67,697,998 | $62,626,333 | $59,751,333 | $40,046,333 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jeremy Colliton | 38 | HC | $1,000,000 | $1,000,000 | $1,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dennis Gilbert | 26 | D | $1,017,500 | $1,017,500 | RFA |
|||||||
Brad Hunt | 35 | D | $1,100,000 | UFA |
||||||||
Denis Gurianov | 26 | RW | $983,582 | RFA |
||||||||
Mackenzie Entwistle | 24 | RW | $605,000 | RFA |
||||||||
Reese Johnson | 25 | RW | $605,000 | RFA |
||||||||
Alex Nylander | 25 | W | $605,000 | $605,000 | RFA |
|||||||
Cole Guttman | 24 | C | $950,000 | $950,000 | RFA |
|||||||
Philip Broberg | 22 | D | $975,000 | RFA |
||||||||
Zack Bolduc | 20 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Lucas Carlsson | 26 | D | $605,000 | RFA |
||||||||
Ian Mitchell | 24 | D | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
Maxwell Crozier | 23 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Alec Regula | 23 | D | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
Jakob Pelletier | 22 | C | $605,000 | $605,000 | $605,000 | RFA |
||||||
Jiri Smejkal | 26 | LW | $750,000 | RFA |
||||||||
Oskar Lindblom | 27 | LW | $1,017,500 | $1,017,500 | UFA |
|||||||
Ryan Suzuki | 22 | C | $975,000 | RFA |
||||||||
Matthew Strome | 24 | LW | $750,000 | RFA |
||||||||
Cameron Butler | 21 | RW | $750,000 | RFA |
||||||||
Stefan Matteau | 29 | C/W | $750,000 | UFA |
||||||||
Daniel Torgersson | 21 | C | $605,000 | $605,000 | $605,000 | RFA |
||||||
Nicolas Beaudin | 23 | D | $605,000 | RFA |
||||||||
Blade Jenkins | 23 | C/W | $750,000 | RFA |
||||||||
Cole Moberg | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Thomas Caron | 23 | C/W | $750,000 | RFA |
||||||||
Mitchell Fossier | 26 | LW | $750,000 | RFA |
||||||||
Peyton Jones | 27 | G | $1,999,999 | RFA |
||||||||
Mitchell Weeks | 22 | G | $1,999,999 | RFA |
||||||||
Jeremy Brodeur | 26 | G | $1,999,999 | RFA |
||||||||
Cole Simpson | 23 | G | $650,000 | RFA |
||||||||
Total | $27,036,079 | $8,682,500 | $5,092,500 | $1,732,500 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $67,697,998 |
Cap Space | $20,302,002 |
Projections | |
---|---|
Current Cash Balance | $105,663,289 |
Projected Expenses | - $51,118,904 |
Projected Revenues | $76,886,493 |
Projected Cash Balance | $131,430,878 |
Revenues | |
---|---|
Total Income To Date | $15,829,572 |
Avg. Income per Home Game | $2,261,367 |
Expenses | |
---|---|
Expenses Paid To Date | $16,579,104 |
Approx. Daily Expenses | $345,398 |
Attendance | |
---|---|
Home Games Played | 7 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 12,898 (71.66%) |
Arena Capacity | 18,000 |